{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Om kalkylen","Kalkylvärden","Indata","Kvantiteter","Ekonomi","Diskontering","SEK Resultat","2. Samhällsekonomisk analys","Blad1","TEMP"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":0,"comments":2,"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":"Om kalkylen","index":0,"n_rows":46,"n_cols":2,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Samhällsekomisk analysmodell för åtgärder i plankorsningar"]
["Håkan Berell, WSP Analys & Stategi, 2013-12-12"]
[]
["Instruktioner till användaren"]
["Denna kalkylmodell kan användas till att göra samhällsekonomiska analyser av åtgärder i plankorsningar (dvs korsning mellan väg och järnväg). Ifall du vill studera flera olika åtgärder (eller paket av åtgärder) "]
["så får du använda modellen upprepade gånger och spara varje körning med eget filnamn."]
[]
["Som användare kommer du att fylla i indataförutsättningar i gröna fält under fliken \"Indata\" och - när det är klart - trycka på de makro-knappar som initierar beräkningarna. Resultatet kan därefter avläsas under fliken \"SEK Resultat\"."]
["Ifall du vill ha mer detaljerad information om effekterna/beräkningarna kan detta utläsas under de båda beräkningsflikarna \"Kvantiteter\" och \"Ekonomi\"."]
[]
["I övrigt förväntas du längs ned på denna sida skriva in information om den åtgärd som du nu studerar. Vidare finns det en icke skrivskyddad flik vid namn \"TEMP\" där du kan göra sidoberäkningar och spara underlagsdata etc."]
[]
["De färger som används har följande innebörd:"]
[null," = fyll i gröna rutor! Samtliga gröna rutor måste innehålla ett igenomtänkt värde (som kan innebära att cellen lämnas tom...)"]
[null," = cell som innehåller resultat av en beräkning"]
[]
[]
["Kalkylsituationer"]
["Modellen kan hantera både åtgärder i en viss plankorsning - men också analysera resultatet av ett paket med åtgärder."]
[]
["Modellen kan hantera följande kalkylsituationer:"]
[]
["1) En befintlig korsning får en ändrad skyddsnivå (1 korsning i JA, 1 korsning i UA)"]
["2) En eller flera plankorsningar stängs och vägtrafiken (inklusive gående och cyklande) får en längre resväg (fler korsningar i JA än i UA)"]
["3) En eller flera plankorsningar tillkommer och vägtrafiekn (inkl GC) får en kortare resväg (färre korsningar i JA än i UA)"]
["4) En kombination av ovanstående åtgärder genomförs (t.ex. i samband med en stråkkalkyl)."]
[]
[]
["Antaganden"]
["a) Vad gäller antal tågpassager antar vi att två tåg inte passerar korsningen vid samma tidpunkt"]
["b) Alla fordon som fastnar bakom grindarna hinner passera korsningen innan nästa tåg fäller bommarna igen."]
["c) Vad gäller olycksrisker antar vi att risken är lika oavsett vilken tid på dygnet tågpassagen inträffar"]
["d) Modellen utgår ifrån att storleken på flödet av fordon, gående och cyklande inte påverkas av åtgärderna. Ingen slutar/börjar såldes resa pga plankorsningsåtgärderna, vilket innebär att antal fordon måste vara lika i JA och UA."]
[]
[]
[]
["Kalkyldokumentation av studerad åtgärd"]
["Fylls i av den som gör kalkylen…"]
[]
["Åtgärdens namn"]
["Handläggarens namn"]
[]
["Text…"]
[]
[]
["Plankorsningsmodellen_200615_ver 2.0"]

{"sheet":"Kalkylvärden","index":1,"n_rows":271,"n_cols":23,"rows_kept":271,"cut":false,"hidden":false,"merged":[[71,40,72,40],[153,11,153,13],[71,34,72,34],[71,35,72,35],[71,36,72,36],[71,37,72,37],[71,38,72,38],[71,39,72,39],[71,28,72,28],[71,29,72,29],[71,30,72,30],[71,31,72,31],[71,32,72,32],[71,33,72,33]]}
["Kalkylvärden och systemvärden",null,null,null,null,null,null,null,null,null,"Källor med mera…"]
["Modellen länkar till nedanstående tabeller. Till höger finns källhänvisningar men också vissa celler med indata till de \"skarpa\" indatatabellerna nedan.",null,null,null,null,null,null,null,null,null,"Andelar",null,null,null,null,null,null,null,null,"Interpolering av fordonsandelar"]
["Övergripande kalkylparametrar","ASEK 7.1",null,"Internaliseringsgrader",null,null,null,null,null,null,"Personbil, andelar",2010,2020,2030,2050,"Genomsnitt av interpolerade årsvärden",null,null,null,null,"Bensin",null,"Diesel"]
["Kalkylränta (%)",3.5,null,null,"extern del",null,null,null,null,null,"andel bensin",0.69,0.36,0.34,0.34,{"$f":"AVERAGE(U4:U45)","v":{"$error":"#REF!"}},"Källa: \"Bygg om eller bygg nytt\", kap 7, sid. 23.",null,null,2010,{"$f":"L4","v":0.69},{"$f":"(U4-U15)/(ROW(U4)-ROW(U15))","v":-2.9999999999999995E-2},{"$f":"1-U4","v":0.31000000000000005}]
["Skattefaktor",1.3,null,"Personbil",0.55500000000000005,null,null,null,null,null,"andel diesel",0.31,0.64,0.66,0.66,{"$f":"AVERAGE(W4:W45)","v":{"$error":"#REF!"}},"Källa: \"Bygg om eller bygg nytt\", kap 7, sid. 23.",null,null,2011,{"$f":"U4+$V$4","v":0.65999999999999992},null,{"$f":"1-U5","v":0.34000000000000008}]
["Diskonteringsår",2025,null,"Tung lastbil",0.66500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"U5+$V$4","v":0.62999999999999989},null,{"$f":"1-U6","v":0.37000000000000011}]
["Prognosår",2040,null,null,null,null,null,null,null,null,"Lastbil, andelar"]
["Brytpunktsår för trafiktillväxt",2065,null,null,"Källa: se kommentaren",null,null,null,null,null,"Lbu",null,null,null,null,null,null,null,null,2013,{"$f":"U6+$V$4","v":0.59999999999999987},null,0.40000000000000013]
["Prisnivå kalkylvärden","2017-medel",null,null,null,null,null,null,null,null,"Lbs",null,null,null,null,null,null,null,null,2014,0.56999999999999984,null,0.43000000000000016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,0.53999999999999981,null,0.46000000000000019]
["Uppräkning med \"real BNP\"","ASEK 7.1",null,null,null,null,null,null,null,null,"Internaliseringsgrader",null,null,null,null,null,null,null,null,2016,0.50999999999999979,null,0.49000000000000021]
[null,"ökn. år 40",null,"Internaliseringsgrad",2017,2040,"Genomsnitt 2017-2040",null,null,null,"Personbil, bensin",null,null,null,null,null,null,null,null,2017,0.47999999999999982,null,0.52000000000000024]
["Uppräkningsfaktor per år (%)",1.5,null,"pb",0.64,0.47,{"$f":"(E13+F13)/2","v":0.55499999999999994},null,null,null,"Personbil, diesel",null,null,null,null,null,null,null,null,2018,0.44999999999999984,null,0.55000000000000016]
["Antal år som uppräkningen avser",40,null,"lbs",0.78,0.55000000000000004,{"$f":"(E14+F14)/2","v":0.66500000000000004},null,null,null,null,"Från","Till",null,null,null,null,null,null,2019,0.41999999999999987,null,0.58000000000000007]
["Notera: Denna uppräkningsfaktor skall tillämpas på betalningsviljepåverkade kalkylvärden ",null,null,null,null,null,null,null,null,null,"Lbu",null,null,null,null,null,null,null,null,2020,{"$f":"M4","v":0.36},{"$f":"(U15-U25)/(ROW(U15)-ROW(U25))","v":-1.9999999999999961E-3},0.64]
[null,null,null,null,null,null,null,null,null,null,"Lbs",null,null,null,null,null,null,null,null,2021,{"$f":"U15+$V$15","v":0.35799999999999998},null,0.64200000000000002]
["Uppräkning till årsvärden","Samma som i sampers/samkalk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"U16+$V$15","v":0.35599999999999998},null,0.64400000000000002]
[null,"Faktor",null,null,null,null,null,null,null,null,"Internaliseringsgrader, viktade",null,null,null,null,null,null,null,null,2023,0.35399999999999998,null,0.64600000000000002]
["Från ÅDT till fordon per år",365,null,null,null,null,null,null,null,null,null,"internt","externt",null,null,null,null,null,null,2024,0.35199999999999998,null,0.64800000000000002]
["Antal tåg per vardagsmedeldygn",320,null,null,null,null,null,null,null,null,"Personbil",null,null,null,null,null,null,null,null,2025,0.35,null,0.65]
[null,null,null,null,null,null,null,null,null,null,"Tung lastbil",null,null,null,null,null,null,null,null,2026,0.34799999999999998,null,0.65200000000000002]
["Olycksvärdering",null,"ASEK 7.1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0.34599999999999997,null,0.65400000000000003]
[null,"Materiella","Riskvärdering","Totalt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0.34399999999999997,null,0.65600000000000003]
["Dödsfall",6225000,49593000,{"$f":"B24+C24","v":55818000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0.34199999999999997,null,0.65800000000000003]
["Mycket allvarligt skadad (MAS)",4534500,14938000,{"$f":"B25+C25","v":19472500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"N4","v":0.34},{"$f":"(U25-U45)/(ROW(U25)-ROW(U45))","v":0},0.65999999999999992]
["Allvarligt skadad (AS-MAS)",364500,12979000,{"$f":"B26+C26","v":13343500}]
["Ej allvarligt skadad (EAS)",39000,5142000,{"$f":"B27+C27","v":5181000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"U25+$V$25","v":0.34},null,0.65999999999999992]
["Egendomsskada",15000,0,{"$f":"B28+C28","v":15000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,{"$f":"U27+$V$25","v":0.34},null,0.65999999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.34,null,0.65999999999999992]
["Värdering av emissioner (regionala effekter)",null,null,null,null,null,null,null,1.1299999999999999,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"#REF!+$V$25","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"Kr/kg","ASEK 7.1",null,"värderingen ASEK7 2017, kr/kg",null,"få dem i 2025 års värde faktorn 1,13",null,null,null,null,null,null,null,null,null,null,null,null,2036,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      kväveoxider, NOx",3.39,null,null,"Nox",3,null,{"$f":"F32*I$30","v":3.3899999999999997},null,null,null,null,null,null,null,null,null,null,null,2037,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,0,null,null,"avPartiklar  PM2,5",6900,null,{"$f":"F33*I$30","v":7796.9999999999991},null,null,null,null,null,null,null,null,null,null,null,2038,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      koldioxid, CO2",7,"1.14",null,"CO2",7,null,7.9099999999999993,null,null,null,null,null,null,null,null,null,null,null,2039,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      avgaspartiklar, PM 3,5",7797,null,null,"slitPartiklar PM10",1719,null,1942.4699999999998,null,null,null,null,null,null,null,null,null,null,null,2040,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      slitagepartiklar, PM 10",1942.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Tidsvärden persontrafik, regionala värden",null,"ASEK 7.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"kr/tim","andel","viktat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Åktid med bil",null,null,{"$f":"(B46*C46+B47*C47)","v":87.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"O4","v":0.34},null,0.65999999999999992]
["Bil ,arbete",114,{"$f":"13/48","v":0.27083333333333331}]
["Bil, övrigt",78,{"$f":"35/48","v":0.72916666666666663}]
["Åktid med cykel ",null,null,{"$f":"B49*C49+B50*C50+B51*C51+B52*C52","v":181.4}]
["Cykel, blandtrafik",198,0.5,null,"Andelen är ett antagande"]
["Cykel, cykelfält i körbana",178,0.1,null,"Andelen är ett antagande"]
["Cykel, cykelbana vid väg",165,0.2,null,"Andelen är ett antagande"]
["Cykel, cykelbana",158,0.2,null,"Andelen är ett antagande"]
["Promenadtid till fots",230,1,{"$f":"B53*C53","v":230}]
["Lastbil, förarlön",278]
[]
["Notera: Beträffande cykel väljer jag att inte bygga upp indatafliken så att det går att göra en fullständig CYKALK-beräkning. Här bedöms de nyttor"]
["som kommer från cykel vara så pass små att det inte motiverar att \"tynga\" användaren med detaljerade indata-möjligheter."]
[]
["Tidsvärden godstrafik",null,"ASEK 7.1"]
[null,"kr/ntontim","andel","viktat","ton per Lb","kr/fordon"]
["Genomsnittlig tung lastbil, kr/ntontim",null,null,{"$f":"B62*C62+B63*C63","v":2.4830952380952382}]
["Lbu",{"$f":"F62/E62","v":2.4833333333333334},0.5,null,3,7.45]
["Lbs",{"$f":"F63/E63","v":2.4828571428571427},0.5,null,14,34.76]
[]
[]
[]
[]
[]
[]
[]
["Transportkostnad med cykel på länk","ASEK 7.1"]
[null,"kr/fkm"]
["Cykel (inkl. moms, prisnivå 2010)",0.7]
[]
["Cykel: Olycksrisk och olyckskostnad på länk"]
[null,null,"ASEK 7.1"]
["Antal olyckor per miljoner pkm",2.5]
["Olyckskostnad per cykelolycka (mkr)",4.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gång- och cykel, trafiktillväxt"]
[null,"% per år"]
["Trafiktillväxt, 2012-2040",0.01,"ASEK 7.1"]
["Trafiktillväxt, 2041--",0.01]
[]
[]
[]
["Gång- och cykel, hastigheter"]
[null,"km/h"]
["Gående",5,"ASEK 7.1"]
["Cyklande",15,"ASEK 7.1"]
["Källa: BGF version 2015-04-00"]
["Antal personer per fordonstyp","ASEK 7.1","ASEK 7.1"]
[null,"Personer","andel"]
["Personbil",{"$f":"B110*C110+B111*C111","v":1.7210000000000001}]
["  odifferentierat, privatresa (EVA)",1.77,0.9]
["  odifferentierat, tjänsteresa (EVA)",1.28,0.1]
["Lastbil",{"$f":"(1.2+1)/2","v":1.1000000000000001},null,"Källa: ASEK 7.1 med egen viktning 50/50 mellan Lbu/Lbs."]
["Cykel",1,null,"Källa: Eget antagande"]
[]
[]
[]
[]
[]
["KORSNINGSEFFEKTER"]
["Olycksrisker i korsningar",null,"ASEK 7.1"]
["Vägkategori","Planfri korsning","Helbom","Halvbom","Ljud/ljus","Oskyddad"]
["Statliga/regionala vägar",0,{"$f":"(7*10^-8)*B132","v":7.0000000000000005E-8},{"$f":"(1*10^-7)*B132","v":9.9999999999999995E-8},{"$f":"(1.11*10^-6)*B132","v":1.11E-6},0]
["Gator, andra vägar",0,{"$f":"(2.938*10^-8)*B132","v":2.9380000000000002E-8},{"$f":"(3.88*10^-8)*B132","v":3.8799999999999997E-8},{"$f":"(2.66*10^-7)*B132","v":2.6600000000000003E-7},{"$f":"(2.43*10^-7)*B132","v":2.4299999999999999E-7}]
["Privata vägar",0,{"$f":"(3.75*10^-9)*B132","v":3.7500000000000005E-9},{"$f":"(4.38*10^-9)*B132","v":4.3800000000000002E-9},{"$f":"(2.69*10^-8)*B132","v":2.6899999999999999E-8},{"$f":"(3.94*10^-8)*B132","v":3.9400000000000002E-8}]
[null,"NOTERA: Denna tabell länkas via INDIREKT formler. Tabellen får inte flyttas så att "]
[null,"radnummer ändras!"]
[]
[]
[]
["Uppräkningsfaktor för egendomsskador som andel av antal olyckor med personskador"]
[null,"Andel"]
["Andel egendomsolyckor",{"$f":"1.01/(1.01-B143)","v":1}]
["Används ej!! Har använts i tidigare versioner men inte från 180401. satt till 1 för att inte påverka beräkningar."]
[]
[]
["Olyckans konsekvens",null,"ASEK 7.1"]
["Förväntat antal dödade, skadade m.m. vid genomsnittlig plankorsningsolycka "]
[null,"Andel","Kr per olycka","Andel av kr"]
["Dödsfall",0.31,17351320,{"$f":"C139/C$144","v":0.64818466067219294}]
["Mycket allvarligt skadad (MAS)",0.31,6051045,{"$f":"C140/C$144","v":0.22604588872991621}]
["Allvarligt skadad (AS-MAS)",0.17,2275365,{"$f":"C141/C$144","v":8.499968246971322E-2}]
["Ej allvarligt skadad (EAS)",0.21,1091370,{"$f":"C142/C$144","v":4.076976812817764E-2}]
["Egendomsskada",0,0,{"$f":"C143/C$144","v":0}]
[null,{"$f":"SUM(B139:B143)","v":1},{"$f":"SUM(C139:C143)","v":26769100},{"$f":"SUM(D139:D143)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fordonskostnader till följd av ett stopp","kr/stopp",null,null,null,null,null,null,null,null,null,3.4,3.9,4.7]
["km/h",30,40,50,60,70,80,90,null,null,null,4.7,5.8,7.5]
["Personbil",0,0,0,0,0,0,0,null,null,null,6,8.1999999999999993,11]
["Lastbil",0,0,0,0,0,0,0,null,null,null,7.5,11.3,16]
["Källa: EVA 2020.1","NOTERA: Denna tabell länkas via INDIREKT formler. Tabellen får inte flyttas så att ",null,null,null,null,null,null,null,null,null,9.3000000000000007,15,22]
[null,"radnummer ändras!",null,null,null,null,null,null,null,null,null,11,19.899999999999999,30]
["Miljöeffekter","gram/stopp",null,null,null,null,null,null,null,null,null,14,26.8,40]
["km/h",30,40,50,60,70,80,90,null,null,null,"Källa: Samma som tidigare. Manuell avläsning av diagram från VGU 2004."]
["Personbil"]
["      kväveoxider, NOx",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
["      koldioxid, CO2",0,0,0,0,0,0,0]
["      avgaspartiklar, PM 3,5",0,0,0,0,0,0,0]
["      slitagepartiklar, PM 10",0,0,0,0,0,0,0]
["Lastbil"]
["      kväveoxider, NOx",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
["      koldioxid, CO2",0,0,0,0,0,0,0]
["      avgaspartiklar, PM 3,5",0,0,0,0,0,0,0]
["      slitagepartiklar, PM 10",0,0,0,0,0,0,0]
["Källa: EVA 2020.1","NOTERA: Denna tabell länkas via INDIREKT formler. Tabellen får inte flyttas så att "]
[null,"radnummer ändras!"]
["Tidsåtgång vid passage av korsning med sänkt hastighet"]
["km/h","Personbil (sek.)","Lastbil (sek.)"]
[30,{"$f":"L156","v":3.4},{"$f":"(M156+N156)/2","v":4.3}]
[40,4.7,6.65]
[50,6,9.6]
[60,7.5,13.65]
[70,9.3000000000000007,18.5]
[80,11,24.95]
[90,14,33.4]
["Källa: Samma som tidigare. Manuell avläsning av diagram från VGU 2004."]
["Notera: Fördröjningen för lastbil avser nu en 50/50 fördelning mellan Lbs och Lbu."]
[]
[]
[]
[]
["LÄNKEFFEKTER"]
["Restidsvinst- eller förlust vid omledning","sekunder/fkm"]
["km/h",30,40,50,60,70,80,90]
["Personbil",86.126875297996094,86.126875297996094,69.643358814479612,58.949174949564053,49.061238232358996,43.787660788536726,40.863605014880356]
["Lastbil",86.126875297996094,86.126875297996435,69.643358814479512,59.672852420724254,50.422236506341974,45.711734882855673,44.499174858221593]
["Källa: EVA 2020.1"]
[]
["Godskostnader","kr/fkm"]
["km/h",30,40,50,60,70,80,90]
["Lastbil",0.44678316560835396,0.44678316560835396,0.36127492385011184,0.31037157794117803,0.26389701307672603,0.23999880799066439,0.23581793560953196]
["Källa: EVA 2020.1"]
[]
["Fordonskostnader","kr/fkm"]
[null,30,40,50,60,70,80,90]
["Personbil",1.0872685300906693,1.0872685300906693,1.0743839511609714,1.0694480568774003,1.058704895405143,1.0614836929152645,1.0646541767430819]
["Lastbil",6.581278025380433,6.581278025380433,6.2551947729808219,6.1511883557681504,5.9744822499555479,5.9622255002250464,5.9740636828960731]
["Källa: EVA 2020.1"]
[]
["Miljöeffekter","gram/fkm"]
["km/h",30,40,50,60,70,80,90]
["Personbil"]
["      kväveoxider, NOx",5.3548034983114945E-2,5.3548034983114945E-2,5.4131212464760339E-2,4.0861391070947106E-2,3.3987911438288387E-2,3.242694228808729E-2,2.8361403246979326E-2]
[]
["      koldioxid, CO2",25.999043159120127,25.999043159120127,21.043388449956552,18.722002941802046,17.317332283697279,17.316198819474526,15.889351590455076]
["      avgaspartiklar, PM 3,5",1.0477640054251593E-3,1.0477640054251593E-3,9.0931444598370877E-4,7.6763276236479887E-4,6.6130628348520782E-4,6.3432267136399455E-4,5.6794397778853277E-4]
["      slitagepartiklar, PM 10",0.17202511216637983,0.17202511216637983,0.17202511216637983,0.17202511216637983,0.17202511216637983,0.17202511216637983,0.17202511216637983]
["Lastbil"]
["      kväveoxider, NOx",7.3020047704247647E-3,7.3020047704247647E-3,7.3815289724673185E-3,5.572007873310969E-3,4.6347151961302346E-3,4.4218557665573572E-3,3.8674640791335436E-3]
[]
["      koldioxid, CO2",3.5453240671527446,3.5453240671527446,2.8695529704486211,2.5530004011548244,2.3614544023223565,2.361299839019253,2.166729762334783]
["      avgaspartiklar, PM 3,5",1.4287690983070351E-4,1.4287690983070351E-4,1.2399742445232391E-4,1.0467719486792711E-4,9.0178129566164685E-5,8.6498546095090166E-5,7.7446906062072636E-5]
["      slitagepartiklar, PM 10",2.3457969840869976E-2,2.3457969840869976E-2,2.3457969840869976E-2,2.3457969840869976E-2,2.3457969840869976E-2,2.3457969840869976E-2,2.3457969840869976E-2]
["Källa: EVA 2020.1"]
[null,null,"Källa: EVA 2020.1"]
["Trafiksäkerhetseffekter","Antal per mfkm"]
["km/h",30,40,50,60,70,80,90]
["Personbil"]
["Dödsfall",1.1811730154411377E-3,1.1811730154411377E-3,1.5326503839739548E-3,1.4976466405802057E-3,1.4201434942604533E-3,1.6966421351427413E-3,2.9922272905888959E-3]
["Mycket allvarligt skadad (MAS)",8.5365350799706599E-3,8.5365350799706599E-3,9.0823679482750566E-3,6.1133528420590959E-3,8.5070134626813228E-3,5.9499437958274136E-3,6.0873418629570249E-3]
["Allvarligt skadad (AS-MAS)",4.3410981736024888E-2,4.3410981736024888E-2,4.53314409039208E-2,3.1743357816856936E-2,4.0398146326741539E-2,2.8415586063652382E-2,2.6938733732987157E-2]
["Ej allvarligt skadad (EAS)",0.28406929556397165,0.28406929556397165,0.29603784384566684,0.21980580569804811,0.26381711887444775,0.20570059843978683,0.20810591260290245]
["Egendomsskada",4.379531037490568,4.379531037490568,4.8068023582213586,2.6526317729929358,3.602156007318952,2.730326033748804,2.608626372377532]
["Lastbil"]
["Dödsfall",1.6106904756015515E-4,1.6106904756015515E-4,2.0899777963281202E-4,2.0422454189730077E-4,1.9365593103551636E-4,2.3136029115582832E-4,4.0803099417121305E-4]
["Mycket allvarligt skadad (MAS)",1.1640729654505445E-3,1.1640729654505445E-3,1.2385047202193259E-3,8.3363902391714946E-4,1.1600472903656347E-3,8.1135597215828371E-4,8.3009207222141249E-4]
["Allvarligt skadad (AS-MAS)",5.9196793276397579E-3,5.9196793276397579E-3,6.1815601232619276E-3,4.3286397022986728E-3,5.5088381354647551E-3,3.8748526450435058E-3,3.6734636908618847E-3]
["Ej allvarligt skadad (EAS)",3.8736722122359776E-2,3.8736722122359776E-2,4.0368796888045476E-2,2.9973518958824739E-2,3.5975061664697418E-2,2.8050081605425478E-2,2.8378078991304876E-2]
["Egendomsskada",0.5972087778396229,0.5972087778396229,0.6554730488483671,0.36172251449903664,0.49120309190712974,0.37231718642029138,0.35572177805148159]
["Infrastrukturslitage (väg)","ASEK 7.1"]
[]
["Personbil (kr/fdkm)",0.04]
["Lastbil (kr/fdkm)",0.43]
[]
[]
[]
[]
["Ton per lastbil","Källa: antagande"]
[null,"Nton/lastbil","Andel"]
["Nettoton per lastbil (genomsnitt)",8.5]
["Nettoton per Lbu (genomsnitt)",3,0.5]
["Nettoton per Lbs (genomsnitt)",14,0.5]
[]
["KÄNSLIGHETSANALYSER"]
["Dessa förutsättningar används i sambande med den ekonomiska planeringen och skall redovisas i den samhällsekonomiska effektbeskrivningen."]
["Hög CO2 värdering","Kr/kg"]
["Värdering av CO2",15,null,3.5]
[]
["Låg tillväxt","% per år","Dessa indata är resultat av indata som specas i indatabladet"]
["Trafiktillväxt 2017-2040 (väg)",0,"Dessa är inte krönta "]
["Trafiktillväxt 2041-- (väg)",0]
["Trafiktillväxt 2019-2040 (järnväg)",0]
["Trafiktillväxt 2041-- (järnväg)",0]
[]
["Hög tillväxt","% per år"]
["Trafiktillväxt 2017-2040 (väg)",{"$f":"IF(Indata!B27>0,Indata!B27*(1+Kalkylvärden!$B$271/100),Indata!B27/(1+Kalkylvärden!$B$271/100))","v":3},"Dessa indata är resultat av indata som specas i indatabladet"]
["Trafiktillväxt 2041-- (väg)",{"$f":"IF(Indata!B28>0,Indata!B28*(1+Kalkylvärden!$B$271/100),Indata!B28/(1+Kalkylvärden!$B$271/100))","v":0.75},"Dessa är inte krönta "]
["Trafiktillväxt 2017-2040 (järnväg)",{"$f":"IF(Diskontering!B9>0,Diskontering!B9*(1+Kalkylvärden!$B$271/100),Diskontering!B9/(1+Kalkylvärden!$B$271/100))","v":0}]
["Trafiktillväxt 2041-- (järnväg)",{"$f":"IF(Diskontering!B10>0,Diskontering!B10*(1+Kalkylvärden!$B$271/100),Diskontering!B10/(1+Kalkylvärden!$B$271/100))","v":0}]
["Påslag till trafiktillväxt i huvudanalysen",50,"%"]

{"sheet":"Indata","index":2,"n_rows":154,"n_cols":71,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
[]
["Indata"]
[]
["Steg 1 - Infrastrukturkostnader och förutsättningar"]
[]
["Huvudanalys"]
["När du anger anläggningskostnaden behöver du göra detta i prisnivå 2017-årsmedel. I samhällsekononomiska kalkyler antas att alla projekt har trafikstart år 2025. Detta innebär att ni för ett projekt med 2 års byggtid skall lägga in kostnaderna i cellerna för år -1 och -2, oavsett vilket år ni i verkligheten räknar med att trafikstart skall ske. "]
["I samhällsekononomiska kalkyler antas att alla projekt har trafikstart år 2025. Detta innebär att ni för ett projekt med 2 års byggtid skall lägga in kostnaderna i cellerna för år -1 och -2, oavsett vilket år ni i verkligheten räknar med att trafikstart skall ske. "]
[]
["Investeringskostnader"]
["År",-6,-5,-4,-3,-2,-1,2025,{"$f":"H11+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,{"$f":"AN11+1","v":2058},2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088]
["Investeringskostnader UA (prisnivå 2017-årsmedel)"]
["Investeringskostnader JA (prisnivå 2017-årsmedel)"]
[]
["Reinvesteringskostnader"]
["Om en reinvesteringskostnad är planerad t.ex. år 2024 så läggs den på år -1. Annars läggs de in för det år där den är planerad/behövd. Notera att kalkylperdiodens längd begränsar hur långt framåt i tiden ni behöver titta."]
["År",-6,-5,-4,-3,-2,-1,2025,{"$f":"H17+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,{"$f":"AN17+1","v":2058},2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088]
["Reinvesteringskostnader UA (prisnivå 2017-årsmedel)"]
["Reinvesteringskostnader JA (prisnivå 2017-årsmedel)"]
[]
["Ange ett positivt tal (nedan) ifall kostnaden för drift och underhåll ÖKAR i och med de studerade åtgärderna (UA) och ett negativt tal ifall de årliga kostnaderna MINSKAR."]
["Förändring av årlig kostnad för drift och underhåll",null,"mkr/år"]
[]
["Kalkylperiod",40,"Notera: Max 40 år"]
[]
["Trafikstart",2025]
["Trafiktillväxt 2017-2040 (väg)",2,"% per år"]
["Trafiktillväxt 2041-2065 (väg)",0.5,"% per år"]
["Antal tåg per dygn i utgångsläget (nuläge)",20,"antal/dygn"]
["Antal tåg per dygn i prognosen för år 2040",20,"antal/dygn"]
["Notera: Tågantalet per dygn i utgångsläget bör vara lika med tågantalet per dygn i indatatabellen nedan! Tänk även på att fördela tågantalet över dag och natt nedan."]
[]
[]
["Steg 2 - Generera rätt antal korsningar"]
["Det första steget i beräkningen är att du får ange antal korsningar som berörs av den studerade åtgärden. Ibland innebär åtgärden bara att skyddet i en viss korsning förändras, ibland innebär åtgärderna "]
["att ett stort antal plankorsningar byggs om. Denna kalkylmodell skall ge dig möjlighet att göra såväl kalkyler för 1 korsning som för ett helt järnvägsstråk med flera inblandade korsningar. "]
["Vare sig du gör en kalkyl med 1 korsning endast eller studerar åtgärder längs ett stråk är det viktigt att utredningsomårdet görs så pass stort att eventuella omflyttningar av trafikflöden kan fångas."]
["Om kalkylen avser en åtgärd som innebär att 1 korsning slopas så bör 3 korsningar ingå i JA ifall det bedöms bli aktuellt med omflyttning av trafik till närmaste korsning på vardera sida om den slopade korsningen."]
[]
["Antal korsningar som berörs i JA"]
["Antal korsningar som berörs i UA"]
[]
[]
["Steg 3 - Ange indata per korsning"]
["Här behöver du fylla i indata om respektive plankorsning och om den trafik som berör korsningen."]
["Vad gäller bomfällningstid finns detaljerade data att hämta från Trafikverkets system DS-analys, som samlar in data från Tågledningssystemen i Malmö, Göteborg, Norrköping, Hallsberg och Stockholm. Dock inte för Ånge och Boden."]
[]
["Viktigt 1! När du anger namnet på vägarna/plankorsningarna så är det viktigt att du startar i ena änden av järnvägssträckan och namnger korsningarna i turordning. Modellen beaktar den ordning som korsningarna i JA och UA ligger i"]
["till att beräkna mellan vilka korsningar eventuella omflyttningar sker."]
[]
["Viktigt 2! Modellen förutsätter att antalet fordon som passerar järnvägen inte påverkas av plankorsningsåtgärderna! Således kan fordon flytta mellan olika korsningar, men summan av fordon i JA-korsningarna måste"]
["vara lika med summan av fordon i UA-korsningarna. Det samma måste gälla inom varje underkategori, t.ex. mellan klockan 06-22, respektive mellan klockan 22-06. Antal lastbilar och personbilar måste också vara lika."]
[]
["Viktigt 3! Det är viktigt att korsningarna ges genomtänkta namn/beteckningar som är konsistena mellan JA och UA. Dvs om en viss korsning finns med i både JA och UA så bör dessa ha samma namn/beteckning. Detta används för att "]
["avgöra ifall det sker en omflyttning av trafik mellan korsningar."]
[]
[]
[]
[]
[]
["Namn på plankorsning"]
["Typ av plankorsning (vägskyddsanordning, 4 alt.)"]
["Typ av väg (kategori, 3 alternativ)"]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Antal fordon per dygn ÅDT "]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Antal cyklande per dygn ÅDT "]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Antal gående per dygn ÅDT "]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Antal tågpassager per dygn"]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Bommarnas liggtid+förringning (minuter per tågpassage)"]
["Skyltad väghastighet vid vägkorsning"]
["Praktisk hastighet vid korsning när bommar inte ligger nere (sänkt hastighet för att skydda bilen…)"]
[]
[]
["När hela tabellen är ifylld - tryck på:"]
[]
["Viktigt 3! Om du efter att du tryckt på \"Run Steg 4\" har anledning att ändra ÅDT i tabellen ovan och om det kommer att ske omledning mellan olika korsningar, så behöver du trycka på \"Run Steg 4\" igen. "]
["Om du bara ändrar i den tabell som hör till \"Steg 3\" så blir ändringarna korrekt hanterade vad avser effekterna i korsningarna - men det blir fel antal fordon som berörs i omledningsberäkningarna i \"Steg 4\"."]
[]
[]
[]
["Steg 4 - Omledningsalgoritm och indata"]
[]
["De uppgifter som fyllts i ovan visar att det sker ett antal omflyttningar av fordon mellan olika korsningar. Här nedanför redovisas de förändringar som uppkommer, mätt i fordonsomflyttningar."]
["Om du har gjort förändringar av ÅDT i \"Steg 3\" och vill att dessa skall beaktas i \"Steg 4\" så kan du trycka på \"Run Steg 4\" igen."]
[]
[]
[]
[]
["Från korsning","b"]
["Till korsning","a"]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",100]
["mellan kl. 22-06",200]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",100]
["mellan kl. 22-06",100]
["Antal fordon per dygn ÅDT (år 2030)"]
["mellan kl. 06-22",200]
["mellan kl. 22-06",300]
["Antal cyklande per dygn"]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
["Antal gående per dygn "]
["mellan kl. 06-22"]
["mellan kl. 22-06"]
[]
[]
[]
["Dessa omflyttningar innebär förändrade körsträckor, vilket kommer att påverka tidsåtgång, kostnader, emissioner och antal olyckor (väg-väg). För att korrekt bedöma dessa "]
["effekter behövs det uppgifter om såväl hur antalet km per fordon och tur förändras - men också hur tidsåtgången förändras. De uppgifter som skall matas in i cellerna nedan avser"]
["förändringen i körsträcka i kilometer samt vilken hastighetsbegränsning som huvudsakligen gäller på de vägar som används. Således är det en differens som skall fyllas i."]
[]
["Sannolikt blir det nödvändigt med en sidoberäkning utanför denna modell, där dominerande flöde (från plats, till plats) identifieras för olika korsningar och där det görs en"]
["bedömning hur det dominerande flödet förändras när korsningar slopas/tillkommer."]
[]
["Personbilar"]
["Förändrad körsträcka (km) vid omflyttning av fordon från en korsning till en annan. Längre sträcka anges med (+) och kortare sträcka anges med (-)"]
["Förändrat antal km på väg med 30 km/h"]
["Förändrat antal km på väg med 50 km/h"]
["Förändrat antal km på väg med 70 km/h"]
["Förändrat antal km på väg med 90 km/h"]
[]
["Lastbilar"]
["Förändrad körsträcka (km) om vid omflyttning av fordon från en korsning till en annan. Längre sträcka anges med (+) och kortare sträcka anges med (-)"]
["Förändrat antal km på väg med 30 km/h"]
["Förändrat antal km på väg med 50 km/h"]
["Förändrat antal km på väg med 70 km/h"]
["Förändrat antal km på väg med 90 km/h"]
[]
["Cyklister"]
["Förändrad körsträcka (km) om vid omflyttning av cyklister från en korsning till en annan. Längre sträcka anges med (+) och kortare sträcka anges med (-)"]
["Förändrad sträcka (km)"]
[]
["Gående"]
["Förändrad promenadsträcka (km) vid omflyttning av gående från en korsning till en annan. Längre sträcka anges med (+) och kortare sträcka anges med (-)"]
["Förändrad sträcka (km)"]
[]
[]
[]
[]
["Alla indata är nu på plats. Det återstår bara att trycka på knappen nedan för att aktivera de formler som skall genomföra beräkningarna."]

{"sheet":"Kvantiteter","index":3,"n_rows":274,"n_cols":4,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
["Effekter i kvantitativ form"]
[]
[]
["Beräkning av antal fordon/GC som berörs av bomfällning respektive inte berörs av bomfällning"]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Andel tid då bommarna ligger nere"]
["Mellan kl. 06-22",{"$f":"(Indata!B82*Indata!B80)/(60*16)","v":0},{"$f":"(Indata!C82*Indata!C80)/(60*16)","v":0},{"$f":"(Indata!D82*Indata!D80)/(60*16)","v":0}]
["Mellan kl. 22-06",{"$f":"(Indata!B82*Indata!B81)/(60*8)","v":0},{"$f":"(Indata!C82*Indata!C81)/(60*8)","v":0},{"$f":"(Indata!D82*Indata!D81)/(60*8)","v":0}]
["Antal fordon/GC som fastnar bakom bommarna (ÅDT)"]
["Personbilar mellan kl. 06-22",{"$f":"B8*Indata!B65","v":0},{"$f":"C8*Indata!C65","v":0},{"$f":"D8*Indata!D65","v":0}]
["Personbilar mellan kl. 22-06",{"$f":"B9*Indata!B66","v":0},{"$f":"C9*Indata!C66","v":0},{"$f":"D9*Indata!D66","v":0}]
["Lastbilar mellan kl. 06-22",{"$f":"B8*Indata!B68","v":0},{"$f":"C8*Indata!C68","v":0},{"$f":"D8*Indata!D68","v":0}]
["Lastbilar mellan kl. 22-06",{"$f":"B9*Indata!B69","v":0},{"$f":"C9*Indata!C69","v":0},{"$f":"D9*Indata!D69","v":0}]
["Cyklister mellan kl. 06-22",{"$f":"B8*Indata!B74","v":0},{"$f":"C8*Indata!C74","v":0},{"$f":"D8*Indata!D74","v":0}]
["Cyklister mellan kl. 22-06",{"$f":"B9*Indata!B75","v":0},{"$f":"C9*Indata!C75","v":0},{"$f":"D9*Indata!D75","v":0}]
["Gående mellan kl. 06-22",{"$f":"B8*Indata!B77","v":0},{"$f":"C8*Indata!C77","v":0},{"$f":"D8*Indata!D77","v":0}]
["Gående mellan kl. 22-06",{"$f":"B9*Indata!B78","v":0},{"$f":"C9*Indata!C78","v":0},{"$f":"D9*Indata!D78","v":0}]
["Antal fordon som fritt passerar korsningen (ÅDT)"]
["Personbilar mellan kl. 06-22",{"$f":"Indata!B65-Kvantiteter!B11","v":0},{"$f":"Indata!C65-Kvantiteter!C11","v":0},{"$f":"Indata!D65-Kvantiteter!D11","v":0}]
["Personbilar mellan kl. 22-06",{"$f":"Indata!B66-Kvantiteter!B12","v":0},{"$f":"Indata!C66-Kvantiteter!C12","v":0},{"$f":"Indata!D66-Kvantiteter!D12","v":0}]
["Lastbilar mellan kl. 06-22",{"$f":"Indata!B68-Kvantiteter!B13","v":0},{"$f":"Indata!C68-Kvantiteter!C13","v":0},{"$f":"Indata!D68-Kvantiteter!D13","v":0}]
["Lastbilar mellan kl. 22-06",{"$f":"Indata!B69-Kvantiteter!B14","v":0},{"$f":"Indata!C69-Kvantiteter!C14","v":0},{"$f":"Indata!D69-Kvantiteter!D14","v":0}]
["Genomsnittlig tid bakom bommarna för drabbat fordon/GC (min)"]
["Halva tiden, givet uniform fördelning av trafiken",{"$f":"Indata!B82/2","v":0},{"$f":"Indata!C82/2","v":0},{"$f":"Indata!D82/2","v":0}]
[]
[]
["Antal olyckor i korsningarna (per år)"]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Antal olyckor per dygn"]
["Mellan kl. 06-22",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!B$63) & \"C\" & (Indata!B$62+2), FALSE)) * Indata!B80","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!C$63) & \"C\" & (Indata!C$62+2), FALSE)) * Indata!C80","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!D$63) & \"C\" & (Indata!D$62+2), FALSE)) * Indata!D80","v":0}]
["Mellan kl. 22-06",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!B$63) & \"C\" & (Indata!B$62+2), FALSE)) * Indata!B81","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!C$63) & \"C\" & (Indata!C$62+2), FALSE)) * Indata!C81","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!D$63) & \"C\" & (Indata!D$62+2), FALSE)) * Indata!D81","v":0}]
["Summa antal olyckor per år",{"$f":"(B32+B33)*Kalkylvärden!$B$20","v":0},{"$f":"(C32+C33)*Kalkylvärden!$B$20","v":0},{"$f":"(D32+D33)*Kalkylvärden!$B$20","v":0}]
["Antal olyckor per skadetyp per år"]
["Antal dödade per år",{"$f":"B34*Kalkylvärden!$B$139","v":0},{"$f":"C34*Kalkylvärden!$B$139","v":0},{"$f":"D34*Kalkylvärden!$B$139","v":0}]
["Mycket allvarligt skadad (MAS)",{"$f":"B34*Kalkylvärden!$B$140","v":0},{"$f":"C34*Kalkylvärden!$B$140","v":0},{"$f":"D34*Kalkylvärden!$B$140","v":0}]
["Allvarligt skadad (AS-MAS)",{"$f":"B34*Kalkylvärden!$B$141","v":0},{"$f":"C34*Kalkylvärden!$B$141","v":0},{"$f":"D34*Kalkylvärden!$B$141","v":0}]
["Ej allvarligt skadad (EAS)",{"$f":"B34*Kalkylvärden!$B$142","v":0},{"$f":"C34*Kalkylvärden!$B$142","v":0},{"$f":"D34*Kalkylvärden!$B$142","v":0}]
["Antal olyckor med bara materiella skador per år",{"$f":"B34*Kalkylvärden!$B$143","v":0},{"$f":"C34*Kalkylvärden!$B$143","v":0},{"$f":"D34*Kalkylvärden!$B$143","v":0}]
[]
[null,"Summa JA","Summa UA","Skillnad (UA -JA)"]
["Antal dödade per år",{"$f":"SUM(B36:C36)","v":0},{"$f":"SUM(D36:D36)","v":0},{"$f":"C43-B43","v":0}]
["Mycket allvarligt skadad (MAS)",{"$f":"SUM(B37:C37)","v":0},{"$f":"SUM(D37:D37)","v":0},{"$f":"C44-B44","v":0}]
["Allvarligt skadad (AS-MAS)",{"$f":"SUM(B38:C38)","v":0},{"$f":"SUM(D38:D38)","v":0},{"$f":"C45-B45","v":0}]
["Ej allvarligt skadad (EAS)",{"$f":"SUM(B39:C39)","v":0},{"$f":"SUM(D39:D39)","v":0},{"$f":"C46-B46","v":0}]
["Antal olyckor med bara materiella skador per år",{"$f":"SUM(B40:C40)","v":0},{"$f":"SUM(D40:D40)","v":0},{"$f":"C47-B47","v":0}]
[]
[]
[]
[]
["Antal olyckor vid omledning (per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B105","v":100}]
["mellan kl. 22-06",{"$f":"Indata!B106","v":200}]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B108","v":100}]
["mellan kl. 22-06",{"$f":"Indata!B109","v":100}]
["Antal fordon per dygn ÅDT "]
["mellan kl. 06-22",{"$f":"Indata!B111","v":200}]
["mellan kl. 22-06",{"$f":"Indata!B112","v":300}]
["Antal cyklande per dygn"]
["mellan kl. 06-22",{"$f":"Indata!B114","v":0}]
["mellan kl. 22-06",{"$f":"Indata!B115","v":0}]
[]
["Antal dödade per år"]
["pga personbilar",{"$f":"((B56+B57)*Indata!B131*Kalkylvärden!$B230/10^6+(B56+B57)*Indata!B132*Kalkylvärden!$D230/10^6+(B56+B57)*Indata!B133*Kalkylvärden!$F230/10^6+(B56+B57)*Indata!B134*Kalkylvärden!$H230/10^6)*Kalkylvärden!$B19","v":0}]
["pga lastbilar",{"$f":"((B59+B60)*Indata!B138*Kalkylvärden!$B$236/10^6+(B59+B60)*Indata!B139*Kalkylvärden!$D$236/10^6+(B59+B60)*Indata!B140*Kalkylvärden!$F$236/10^6+(B59+B60)*Indata!B141*Kalkylvärden!$H$236/10^6)*Kalkylvärden!$B$19","v":0}]
["Mycket allvarligt skadad (MAS)"]
["pga personbilar",{"$f":"((B56+B57)*Indata!B131*Kalkylvärden!$B$231/10^6+(B56+B57)*Indata!B132*Kalkylvärden!$D$231/10^6+(B56+B57)*Indata!B133*Kalkylvärden!$F$231/10^6+(B56+B57)*Indata!B134*Kalkylvärden!$H$231/10^6)*Kalkylvärden!$B$19","v":0}]
["pga lastbilar",{"$f":"((B59+B60)*Indata!B138*Kalkylvärden!$B$237/10^6+(B59+B60)*Indata!B139*Kalkylvärden!$D$237/10^6+(B59+B60)*Indata!B140*Kalkylvärden!$F$237/10^6+(B59+B60)*Indata!B141*Kalkylvärden!$H$237/10^6)*Kalkylvärden!$B$19","v":0}]
["Allvarligt skadad (AS-MAS)"]
["pga personbilar",{"$f":"((B56+B57)*Indata!B131*Kalkylvärden!$B$232/10^6+(B56+B57)*Indata!B132*Kalkylvärden!$D$232/10^6+(B56+B57)*Indata!B133*Kalkylvärden!$F$232/10^6+(B56+B57)*Indata!B134*Kalkylvärden!$H$232/10^6)*Kalkylvärden!$B$19","v":0}]
["pga lastbilar",{"$f":"((B59+B60)*Indata!B138*Kalkylvärden!$B$238/10^6+(B59+B60)*Indata!B139*Kalkylvärden!$D$238/10^6+(B59+B60)*Indata!B140*Kalkylvärden!$F$238/10^6+(B59+B60)*Indata!B141*Kalkylvärden!$H$238/10^6)*Kalkylvärden!$B$19","v":0}]
["Ej allvarligt skadad (EAS)"]
["pga personbilar",{"$f":"((B56+B57)*Indata!B131*Kalkylvärden!$B$233/10^6+(B56+B57)*Indata!B132*Kalkylvärden!$D$233/10^6+(B56+B57)*Indata!B133*Kalkylvärden!$F$233/10^6+(B56+B57)*Indata!B134*Kalkylvärden!$H$233/10^6)*Kalkylvärden!$B$19","v":0}]
["pga lastbilar",{"$f":"((B59+B60)*Indata!B138*Kalkylvärden!$B$239/10^6+(B59+B60)*Indata!B139*Kalkylvärden!$D$239/10^6+(B59+B60)*Indata!B140*Kalkylvärden!$F$239/10^6+(B59+B60)*Indata!B141*Kalkylvärden!$H$239/10^6)*Kalkylvärden!$B$19","v":0}]
["Antal olyckor med bara materiella skador per år"]
["pga personbilar",{"$f":"((B56+B57)*Indata!B131*Kalkylvärden!$B$234/10^6+(B56+B57)*Indata!B132*Kalkylvärden!$D$234/10^6+(B56+B57)*Indata!B133*Kalkylvärden!$F$234/10^6+(B56+B57)*Indata!B134*Kalkylvärden!$H$234/10^6)*Kalkylvärden!$B$19","v":0}]
["pga lastbilar",{"$f":"((B59+B60)*Indata!B138*Kalkylvärden!$B$240/10^6+(B59+B60)*Indata!B139*Kalkylvärden!$D$240/10^6+(B59+B60)*Indata!B140*Kalkylvärden!$F$240/10^6+(B59+B60)*Indata!B141*Kalkylvärden!$H$240/10^6)*Kalkylvärden!$B$19","v":0}]
["Antal cykelolcykor per år "]
["förändrad volym pga omledning",{"$f":"(B65+B66)*Kalkylvärden!$B$19*Indata!B145*1/10^6*Kalkylvärden!$B$77","v":0}]
[]
[null,"Summa"]
["Antal dödade per år",{"$f":"SUM(B69:B69)+SUM(B70:B70)","v":0}]
["Mycket allvarligt skadad (MAS)",{"$f":"SUM(B72:B72)+SUM(B73:B73)","v":0}]
["Allvarligt skadad (AS-MAS)",{"$f":"SUM(B75:B75)+SUM(B76:B76)","v":0}]
["Ej allvarligt skadad (EAS)",{"$f":"SUM(B78:B78)+SUM(B79:B79)","v":0}]
["Antal olyckor med bara materiella skador per år",{"$f":"SUM(B81:B81)+SUM(B82:B82)","v":0}]
["Notera: + innebär fler skadade och - innebär färre"]
[]
["Förändrad tidsåtgång per år för fordon - personbilstimmar och lastbilstimmar"]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Tidsförluster bakom bom (fordonstimmar per år)"]
["Personbilar mellan kl. 06-22",{"$f":"IF(Indata!B$62=5,0,B11*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C11*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D11*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Personbilar mellan kl. 22-06",{"$f":"IF(Indata!B$62=5,0,B12*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C12*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D12*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Lastbilar mellan kl. 06-22",{"$f":"IF(Indata!B$62=5,0,B13*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C13*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D13*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Lastbilar mellan kl. 22-06",{"$f":"IF(Indata!B$62=5,0,B14*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C14*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D14*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Cyklister mellan kl. 06-22",{"$f":"IF(Indata!B$62=5,0,B15*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C15*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D15*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Cyklister mellan kl. 22-06",{"$f":"IF(Indata!B$62=5,0,B16*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C16*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D16*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Gående mellan kl. 06-22",{"$f":"IF(Indata!B$62=5,0,B17*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C17*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D17*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Gående mellan kl. 22-06",{"$f":"IF(Indata!B$62=5,0,B18*B$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!C$62=5,0,C18*C$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!D$62=5,0,D18*D$25/60)*Kalkylvärden!$B$19","v":0}]
["Tidsförluster vid fri passage av korsning (fordonstimmar per år)"]
["Personbilar mellan kl. 06-22",{"$f":"B11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C2\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"C11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C2\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"D11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C2\", FALSE))*1/3600","v":{"$error":"#VALUE!"}}]
["Personbilar mellan kl. 22-06",{"$f":"B12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C2\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"C12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C2\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"D12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C2\", FALSE))*1/3600","v":{"$error":"#VALUE!"}}]
["Lastbilar mellan kl. 06-22",{"$f":"B13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C3\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"C13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C3\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"D13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C3\", FALSE))*1/3600","v":{"$error":"#VALUE!"}}]
["Lastbilar mellan kl. 22-06",{"$f":"B14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C3\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"C14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C3\", FALSE))*1/3600","v":{"$error":"#VALUE!"}},{"$f":"D14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C3\", FALSE))*1/3600","v":{"$error":"#VALUE!"}}]
[]
["varav bakom bom"]
["personbilar",{"$f":"SUM(B98:B99)","v":0},{"$f":"SUM(C98:C99)","v":0},0]
["lastbilar",{"$f":"SUM(B100:B101)","v":0},{"$f":"SUM(C100:C101)","v":0},0]
["cyklar",{"$f":"SUM(B102:B103)","v":0},{"$f":"SUM(C102:C103)","v":0},0]
["gående",{"$f":"SUM(B104:B105)","v":0},{"$f":"SUM(C104:C105)","v":0},0]
["varav vid fri passage av korsning"]
["personbilar",{"$f":"SUM(B107:B108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C107:C108)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["lastbilar",{"$f":"SUM(B109:B110)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C109:C110)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
[null,"Summa JA","Summa UA"]
["Summa fordonstimmar (+GC) per år",{"$f":"SUM(B113:C119)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D113:D119)+SUM(B132:B135)","v":{"$error":"#VALUE!"}}]
[]
["Tidsförluster vid ev. omledning via annan korsning (fordonstimmar per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Personbilar",{"$f":"((Indata!B105+Indata!B106)*Indata!B131*Kalkylvärden!$B$196/3600+(Indata!B105+Indata!B106)*Indata!B132*Kalkylvärden!$D$196/3600+(Indata!B105+Indata!B106)*Indata!B133*Kalkylvärden!$F$196/3600+(Indata!B105+Indata!B106)*Indata!B134*Kalkylvärden!$H$196/3600)*Kalkylvärden!$B$19","v":0}]
["Lastbilar",{"$f":"((Indata!B108+Indata!B109)*Indata!B138*Kalkylvärden!$B$197/3600+(Indata!B108+Indata!B109)*Indata!B139*Kalkylvärden!$D$197/3600+(Indata!B108+Indata!B109)*Indata!B140*Kalkylvärden!$F$197/3600+(Indata!B108+Indata!B109)*Indata!B141*Kalkylvärden!$H$197/3600)*Kalkylvärden!$B$19","v":0}]
["Cyklister",{"$f":"(Indata!B114+Indata!B115)*Indata!B145/Kalkylvärden!$B$105*Kalkylvärden!$B$19","v":0}]
["Gående",{"$f":"(Indata!B117+Indata!B118)*Indata!B149/Kalkylvärden!$B$104*Kalkylvärden!$B$19","v":0}]
["varav vid omledning","Summa"]
["personbilar",{"$f":"SUM(B127:B127)","v":0}]
["lastbilar",{"$f":"SUM(B128:B128)","v":0}]
["cyklar",{"$f":"SUM(B129:B129)","v":0}]
["gående",{"$f":"SUM(B130:B130)","v":0}]
[]
["Förändrad tidsåtgång per år uttryckt i antal persontimmar"]
["Nedanstående persontimmar används för att beräkna antal vunna/förlorade persontimmar - vilket ligger till grund för ett nyckeltal som beskriver åtgärdens effektivitet."]
["Under fliken \"Ekonomi\" beräknas värdet av tidseffekterna där olika typer kategorier av resenärer får olika vikt."]
[]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Tidsförluster bakom bom (fordonstimmar per år)"]
["Antal persontimmar",{"$f":"(B98+B99)*Kalkylvärden!$B$109+(Kvantiteter!B100+Kvantiteter!B101)*Kalkylvärden!$B$112+SUM(Kvantiteter!B102:B105)","v":0},{"$f":"(C98+C99)*Kalkylvärden!$B$109+(Kvantiteter!C100+Kvantiteter!C101)*Kalkylvärden!$B$112+SUM(Kvantiteter!C102:C105)","v":0},{"$f":"(D98+D99)*Kalkylvärden!$B$109+(Kvantiteter!D100+Kvantiteter!D101)*Kalkylvärden!$B$112+SUM(Kvantiteter!D102:D105)","v":0}]
["Tidsförluster vid fri passage av korsning (fordonstimmar per år)"]
["Antal persontimmar",{"$f":"(B107+B108)*Kalkylvärden!$B$109+(Kvantiteter!B109+Kvantiteter!B110)*Kalkylvärden!$B$112","v":{"$error":"#VALUE!"}},{"$f":"(C107+C108)*Kalkylvärden!$B$109+(Kvantiteter!C109+Kvantiteter!C110)*Kalkylvärden!$B$112","v":{"$error":"#VALUE!"}},{"$f":"(D107+D108)*Kalkylvärden!$B$109+(Kvantiteter!D109+Kvantiteter!D110)*Kalkylvärden!$B$112","v":{"$error":"#VALUE!"}}]
[]
[null,"Summa JA","Summa UA"]
["Summa persontimmar ",{"$f":"SUM(B144:C146)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D144:D146)+SUM(B157:B157)","v":{"$error":"#VALUE!"}}]
[]
["Tidsförluster vid ev. omledning via annan korsning (fordonstimmar per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Antal persontimmar (+ avser fler timmar, - avser färre timmar)",{"$f":"(B127*Kalkylvärden!$B$109)+(Kvantiteter!B128*Kalkylvärden!$B$112)+Kvantiteter!B129+Kvantiteter!B130","v":0}]
[]
[null,"Summa"]
["Antal persontimmar (+ avser fler timmar, - avser färre timmar)",{"$f":"SUM(B154:B154)","v":0}]
[]
[]
["Förändrade emissioner (kg/år)"]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Emissioner bakom bom (kg per år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$11+B$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$11+C$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$11+D$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)*1/1000)","v":0}]
[null,{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$11+B$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$11+C$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$11+D$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)*1/1000)","v":0}]
["      koldioxid, CO2",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$11+B$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83 +1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$11+C$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83 +1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$11+D$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83 +1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)*1/1000)","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$11+B$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$11+C$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$11+D$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)*1/1000)","v":0}]
["      slitagepartiklar, PM 10",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$11+B$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$11+C$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$11+D$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)*1/1000)","v":0}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$13+B$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$13+C$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$13+D$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)*1/1000)","v":0}]
[null,{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$13+B$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$13+C$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$13+D$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)*1/1000)","v":0}]
["      koldioxid, CO2",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$13+B$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$13+C$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$13+D$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)*1/1000)","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$13+B$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$13+C$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$13+D$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)*1/1000)","v":0}]
["      slitagepartiklar, PM 10",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, (B$13+B$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, (C$13+C$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, (D$13+D$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)*1/1000)","v":0}]
["Emissioner vid fri passage av korsning (kg per år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"(B$20+B$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$20+C$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$20+D$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE))*1/1000","v":{"$error":"#N/A"}}]
[null,{"$f":"(B$20+B$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$20+C$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$20+D$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"(B$20+B$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$20+C$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$20+D$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"(B$20+B$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$20+C$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$20+D$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"(B$20+B$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$20+C$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$20+D$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"(B$13+B$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$13+C$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$13+D$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE))*1/1000","v":{"$error":"#N/A"}}]
[null,{"$f":"(C$13+C$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$13+D$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(E$13+E$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"(B$13+B$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$13+C$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$13+D$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"(B$13+B$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$13+C$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$13+D$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE))*1/1000","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"(B$13+B$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!B$84+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(C$13+C$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!C$84+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE))*1/1000","v":{"$error":"#N/A"}},{"$f":"(D$13+D$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!D$84+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE))*1/1000","v":{"$error":"#N/A"}}]
[]
["Summa emissioner (kg per år)","Summa JA","Summa UA","Skillnad (UA-JA)"]
["      kväveoxider, NOx",{"$f":"B197+B203","v":{"$error":"#N/A"}},{"$f":"C197+C203+B226","v":{"$error":"#N/A"}},{"$f":"C191-B191","v":{"$error":"#N/A"}}]
[null,{"$f":"B198+B204","v":{"$error":"#N/A"}},{"$f":"C198+C204+B227","v":{"$error":"#N/A"}},{"$f":"C192-B192","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"B199+B205","v":{"$error":"#N/A"}},{"$f":"C199+C205+B228","v":{"$error":"#N/A"}},{"$f":"C193-B193","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"C194-B194","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"B201+B207","v":{"$error":"#N/A"}},{"$f":"C201+C207+B230","v":{"$error":"#N/A"}},{"$f":"C195-B195","v":{"$error":"#N/A"}}]
["varav bakom bom"]
["      kväveoxider, NOx",{"$f":"SUM(B165:C165)+SUM(B171:C171)","v":0},{"$f":"SUM(D165:D165)+SUM(D171:D171)","v":0}]
[null,{"$f":"SUM(B166:C166)+SUM(B172:C172)","v":0},{"$f":"SUM(D166:D166)+SUM(D172:D172)","v":0}]
["      koldioxid, CO2",{"$f":"SUM(B167:C167)+SUM(B173:C173)","v":0},{"$f":"SUM(D167:D167)+SUM(D173:D173)","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"SUM(B168:C168)+SUM(B174:C174)","v":0},{"$f":"SUM(D168:D168)+SUM(D174:D174)","v":0}]
["      slitagepartiklar, PM 10",{"$f":"SUM(B169:C169)+SUM(B175:C175)","v":0},{"$f":"SUM(D169:D169)+SUM(D175:D175)","v":0}]
["varav vid fri passage av korsning"]
["      kväveoxider, NOx",{"$f":"SUM(B178:C178)+SUM(B184:C184)","v":{"$error":"#N/A"}},{"$f":"SUM(D178:D178)+SUM(D184:D184)","v":{"$error":"#N/A"}}]
[null,{"$f":"SUM(B179:C179)+SUM(B185:C185)","v":{"$error":"#N/A"}},{"$f":"SUM(D179:D179)+SUM(D185:D185)","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"SUM(B180:C180)+SUM(B186:C186)","v":{"$error":"#N/A"}},{"$f":"SUM(D180:D180)+SUM(D186:D186)","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"SUM(B181:C181)+SUM(B187:C187)","v":{"$error":"#N/A"}},{"$f":"SUM(D181:D181)+SUM(D187:D187)","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"SUM(B182:C182)+SUM(B188:C188)","v":{"$error":"#N/A"}},{"$f":"SUM(D182:D182)+SUM(D188:D188)","v":{"$error":"#N/A"}}]
[]
["Emissioner vid ev. omledning via annan korsning (kg per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Personbil"]
["      kväveoxider, NOx",{"$f":"((Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B131*Kalkylvärden!$B$214+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B132*Kalkylvärden!$D$214+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B133*Kalkylvärden!$F$214+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B134*Kalkylvärden!$H$214)*1/1000","v":0}]
[null,{"$f":"((Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B131*Kalkylvärden!$B$215+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B132*Kalkylvärden!$D$215+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B133*Kalkylvärden!$F$215+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B134*Kalkylvärden!$H$215)*1/1000","v":0}]
["      koldioxid, CO2",{"$f":"((Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B131*Kalkylvärden!$B$216+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B132*Kalkylvärden!$D$216+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B133*Kalkylvärden!$F$216+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B134*Kalkylvärden!$H$216)*1/1000","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"((Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B131*Kalkylvärden!$B$217+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B132*Kalkylvärden!$D$217+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B133*Kalkylvärden!$F$217+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B134*Kalkylvärden!$H$217)*1/1000","v":0}]
["      slitagepartiklar, PM 10",{"$f":"((Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B131*Kalkylvärden!$B$218+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B132*Kalkylvärden!$D$218+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B133*Kalkylvärden!$F$218+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B134*Kalkylvärden!$H$218)*1/1000","v":0}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"((Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B138*Kalkylvärden!$B$220+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B139*Kalkylvärden!$D$220+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B140*Kalkylvärden!$F$220+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B141*Kalkylvärden!$H$220)*1/1000","v":0}]
[null,{"$f":"((Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B138*Kalkylvärden!$B$221+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B139*Kalkylvärden!$D$221+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B140*Kalkylvärden!$F$221+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B141*Kalkylvärden!$H$221)*1/1000","v":0}]
["      koldioxid, CO2",{"$f":"((Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B138*Kalkylvärden!$B$222+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B139*Kalkylvärden!$D$222+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B140*Kalkylvärden!$F$222+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B141*Kalkylvärden!$H$222)*1/1000","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"((Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B138*Kalkylvärden!$B$223+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B139*Kalkylvärden!$D$223+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B140*Kalkylvärden!$F$223+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B141*Kalkylvärden!$H$223)*1/1000","v":0}]
["      slitagepartiklar, PM 10",{"$f":"((Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B138*Kalkylvärden!$B$224+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B139*Kalkylvärden!$D$224+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B140*Kalkylvärden!$F$224+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B141*Kalkylvärden!$H$224)*1/1000","v":0}]
[]
["varav vid omledning","Summa"]
["      kväveoxider, NOx",{"$f":"SUM(B213:B213)+SUM(B219:B219)","v":0}]
[null,{"$f":"SUM(B214:B214)+SUM(B220:B220)","v":0}]
["      koldioxid, CO2",{"$f":"SUM(B215:B215)+SUM(B221:B221)","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"SUM(B216:B216)+SUM(B222:B222)","v":0}]
["      slitagepartiklar, PM 10",{"$f":"SUM(B217:B217)+SUM(B223:B223)","v":0}]
[]
[]
[]
["Fordonskilometer per år "]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B105","v":100}]
["mellan kl. 22-06",{"$f":"Indata!B106","v":200}]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B108","v":100}]
["mellan kl. 22-06",{"$f":"Indata!B109","v":100}]
["Antal fordon per dygn ÅDT (år 2030)"]
["mellan kl. 06-22",{"$f":"Indata!B111","v":200}]
["mellan kl. 22-06",{"$f":"Indata!B112","v":300}]
["Antal cyklande per dygn"]
["mellan kl. 06-22",{"$f":"Indata!B114","v":0}]
["mellan kl. 22-06",{"$f":"Indata!B115","v":0}]
["Antal gående per dygn "]
["mellan kl. 06-22",{"$f":"Indata!B117","v":0}]
["mellan kl. 22-06",{"$f":"Indata!B118","v":0}]
[]
["Förändrade körsträckor i fkm per år för olika fordonstyper"]
["Personbilar"]
["Förändrat antal km på väg med 30 km/h",{"$f":"(B238+B239)*Indata!B131*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 50 km/h",{"$f":"(B238+B239)*Indata!B132*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 70 km/h",{"$f":"(B238+B239)*Indata!B133*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 90 km/h",{"$f":"(B238+B239)*Indata!B134*Kalkylvärden!$B$19","v":0}]
["Lastbilar"]
["Förändrat antal km på väg med 30 km/h",{"$f":"(B241+B242)*Indata!B138*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 50 km/h",{"$f":"(B241+B242)*Indata!B139*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 70 km/h",{"$f":"(B241+B242)*Indata!B140*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 90 km/h",{"$f":"(B241+B242)*Indata!B141*Kalkylvärden!$B$19","v":0}]
["Cyklar (pkm)"]
["Oavsett hastighetsbegränsning",{"$f":"(B247+B248)*Indata!B145*Kalkylvärden!$B$19","v":0}]
["Gående (pkm)"]
["Oavsett hastighetsbegränsning",{"$f":"(B250+B251)*Indata!B149*Kalkylvärden!$B$19","v":0}]
[]
[]
["Summa (förändrat antal fkm per år)","Summa"]
["Personbilar",{"$f":"SUM(B255:B258)","v":0}]
["Lastbilar",{"$f":"SUM(B260:B263)","v":0}]
["Cyklande",{"$f":"SUM(B265:B265)","v":0}]
["Gående",{"$f":"SUM(B267:B267)","v":0}]

{"sheet":"Ekonomi","index":4,"n_rows":286,"n_cols":6,"rows_kept":286,"cut":false,"hidden":false,"merged":[]}
["Effekter i monetära termer (mkr/år för startåret)"]
[]
[]
[]
["Trafiksäkerhet"]
["Ett positivt tal indikerar en nytta och ett negativt tal indikerar en ökad samhällskostnad (negativ nytta)."]
[]
["Notera: I ett första steg värderas nivån på de förändrade trafiksäkerhetskostnaderna. I samhällsekonomin skall emellertid endast den externa effekten (dvs total kostnad minus den del bilister m.fl. redan har betalat för via skatter och dylikt) vara med."]
["I ett andra steg beräknas således den externa kostnaden utifrån internaliseringsgraden. För närmare beskrivning - se ASEK."]
[]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["I korsningen"]
["Dödade per år (mkr/år)",{"$f":"Kvantiteter!B36*Kalkylvärden!$D24*1/10^6","v":0},{"$f":"Kvantiteter!C36*Kalkylvärden!$D24*1/10^6","v":0},{"$f":"Kvantiteter!D36*Kalkylvärden!$D24*1/10^6","v":0}]
["Mycket allvarligt skadad (MAS) (mkr/år)",{"$f":"Kvantiteter!B37*Kalkylvärden!$D25*1/10^6","v":0},{"$f":"Kvantiteter!C37*Kalkylvärden!$D25*1/10^6","v":0},{"$f":"Kvantiteter!D37*Kalkylvärden!$D25*1/10^6","v":0}]
["Allvarligt skadad (AS-MAS) (mkr/år)",{"$f":"Kvantiteter!B38*Kalkylvärden!$D26*1/10^6","v":0},{"$f":"Kvantiteter!C38*Kalkylvärden!$D26*1/10^6","v":0},{"$f":"Kvantiteter!D38*Kalkylvärden!$D26*1/10^6","v":0}]
["Ej allvarligt skadad (EAS) (mkr/år)",{"$f":"Kvantiteter!B39*Kalkylvärden!$D27*1/10^6","v":0},{"$f":"Kvantiteter!C39*Kalkylvärden!$D27*1/10^6","v":0},{"$f":"Kvantiteter!D39*Kalkylvärden!$D27*1/10^6","v":0}]
["Olyckor med bara materiella skador per år (mkr/år)",{"$f":"Kvantiteter!B40*Kalkylvärden!$D28*1/10^6","v":0},{"$f":"Kvantiteter!C40*Kalkylvärden!$D28*1/10^6","v":0},{"$f":"Kvantiteter!D40*Kalkylvärden!$D28*1/10^6","v":0}]
[]
["Vid omledning"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Dödade per år (mkr/år)",{"$f":"(Kvantiteter!B69+Kvantiteter!B70)*Kalkylvärden!$D24*1/10^6","v":0}]
["Mycket allvarligt skadad (MAS) (mkr/år)",{"$f":"(Kvantiteter!B72+Kvantiteter!B73)*Kalkylvärden!$D25*1/10^6","v":0}]
["Allvarligt skadad (AS-MAS) (mkr/år)",{"$f":"(Kvantiteter!B75+Kvantiteter!B76)*Kalkylvärden!$D26*1/10^6","v":0}]
["Ej allvarligt skadad (EAS) (mkr/år)",{"$f":"(Kvantiteter!B78+Kvantiteter!B79)*Kalkylvärden!$D27*1/10^6","v":0}]
["Olyckor med bara materiella skador per år (mkr/år)",{"$f":"(Kvantiteter!B81+Kvantiteter!B82)*Kalkylvärden!$D28*1/10^6","v":0}]
["Cykelolyckor (mkr/år)",{"$f":"Kvantiteter!B84*Kalkylvärden!$B$78","v":0},{"$f":"Kvantiteter!C84*Kalkylvärden!$B$78","v":0}]
[]
["Totala effekter (nivå, mkr/år)"]
["Summa JA i korsning",{"$f":"SUM(B14:C19)","v":0}]
["Summa UA i korsning",{"$f":"SUM(D14:D19)","v":0}]
["Summa omledning för Pb/Lb (UA) ",{"$f":"SUM(B23:B27)","v":0}]
["Summa omledning för G/C (UA) ",{"$f":"SUM(B28:B28)","v":0}]
["SEK kostnader UA-JA (mkr/år)",{"$f":"B32+B33+B34-B31","v":0},null,"Positivt sluttal = Högre kostnad i UA än i JA!"]
[]
["Extern kostnad för Trafiksäkerhetseffekterna"]
["Ovan har trafiksäkerhetskostnaderna beräknats för JA och UA. I denna modell beräknar vi endast med den del som inte är \"internaliserad\" via bränsleskatter och dylikt (dvs den del av TS-kostnaderna som vägtrafikanter inte betalat för via skatten). Detta har ett samband med "]
["posten \"Budgeteffekter\", som ofta finns med i samhällsekonomiska kalkyler men som faller bort i denna modell eftersom vi har en \"nettoansats\" där olika saker kvittats mot varandra. Nedan så beräknas den andel av ovanstående kostnader som utgör den \"externa\" kostnaden."]
[]
["Bil och lastbilsandelar"]
["Andel Pb av ÅDT",{"$f":"SUM(Indata!B65:'Indata'!C66)/SUM(Indata!B71:'Indata'!C72)","v":{"$error":"#DIV/0!"}}]
["Andel Lb av ÅDT",{"$f":"SUM(Indata!B68:'Indata'!C69)/SUM(Indata!B71:'Indata'!C72)","v":{"$error":"#DIV/0!"}}]
["Viktad internaliseringsgrad",{"$f":"B42*Kalkylvärden!$E$5+Ekonomi!B43*Kalkylvärden!$E$6","v":{"$error":"#DIV/0!"}}]
[]
["Summa JA i korsning ",{"$f":"B31*B44","v":{"$error":"#DIV/0!"}},"mkr/år"]
["Summa UA i korsning ",{"$f":"B32*B44","v":{"$error":"#DIV/0!"}},"mkr/år"]
["Summa omledning för Pb/Lb (UA)",{"$f":"B33*B44","v":{"$error":"#DIV/0!"}},"mkr/år"]
["Summa omledning för G/C (UA)",{"$f":"B34","v":0}]
["SEK TS-kostnad, extern del  (UA-JA) ",{"$f":"(B47+B48+B49)-B46","v":{"$error":"#DIV/0!"}},"mkr/år"]
[]
[null,null,"Positivt sluttal = Högre kostnad i UA än i JA!"]
["Tidskostnader"]
[]
["Tidskostnader för personer"]
["Här avses tidskostnader förchaufförer och passagerar i bilar/lastbilar samt för cyklister och gående. Antalet fordon per typ viktas ihop med antal personer per fordonstyp och tidsvärde per transportslag."]
[]
["I korsningen"]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Bakom bom"]
["Personbilar (mkr/år)",{"$f":"(Kvantiteter!B98+Kvantiteter!B99)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0},{"$f":"(Kvantiteter!C98+Kvantiteter!C99)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0},{"$f":"(Kvantiteter!D98+Kvantiteter!D99)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0}]
["Lastbilar (mkr/år)",{"$f":"(Kvantiteter!B100+Kvantiteter!B101)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0},{"$f":"(Kvantiteter!C100+Kvantiteter!C101)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0},{"$f":"(Kvantiteter!D100+Kvantiteter!D101)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0}]
["Cyklar (mkr/år)",{"$f":"(Kvantiteter!B102+Kvantiteter!B103)*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":0},{"$f":"(Kvantiteter!C102+Kvantiteter!C103)*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":0},{"$f":"(Kvantiteter!D102+Kvantiteter!D103)*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":0}]
["Gående (mkr/år)",{"$f":"(Kvantiteter!B104+Kvantiteter!B105)*Kalkylvärden!$D$53*1/10^6","v":0},{"$f":"(Kvantiteter!C104+Kvantiteter!C105)*Kalkylvärden!$D$53*1/10^6","v":0},{"$f":"(Kvantiteter!D104+Kvantiteter!D105)*Kalkylvärden!$D$53*1/10^6","v":0}]
["Vid fri passage av korsningen"]
["Personbilar (mkr/år)",{"$f":"(Kvantiteter!B107+Kvantiteter!B108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!C107+Kvantiteter!C108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!D107+Kvantiteter!D108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":{"$error":"#VALUE!"}}]
["Lastbilar (mkr/år)",{"$f":"(Kvantiteter!B109+Kvantiteter!B110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!C109+Kvantiteter!C110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!D109+Kvantiteter!D110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Från korsning  ",{"$f":"Kvantiteter!B125","v":"b"}]
["Till korsning  ",{"$f":"Kvantiteter!B126","v":"a"}]
["Personbilar",{"$f":"Kvantiteter!B127*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0}]
["Lastbilar",{"$f":"Kvantiteter!B128*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0}]
["Cyklister",{"$f":"Kvantiteter!B129*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":0}]
["Gående",{"$f":"Kvantiteter!B130*Kalkylvärden!$D$53*1/10^6","v":0}]
[]
["Summa JA för Pb/Lb, i korsning",{"$f":"SUM(B62:C63)+SUM(B67:C68)","v":{"$error":"#VALUE!"}}]
["Summa JA för G/C, i korsning",{"$f":"SUM(B64:C65)","v":0}]
["Summa UA för Pb/Lb, i korsning",{"$f":"SUM(D62:D63)+SUM(D67:D68)","v":{"$error":"#VALUE!"}}]
["Summa UA för G/C, i korsning",{"$f":"SUM(D64:D65)","v":0}]
["Summa omledning för Pb/Lb (UA)",{"$f":"SUM(B73:B74)","v":0}]
["Summa omledning för G/C (UA)",{"$f":"SUM(B75:B76)","v":0}]
["SEK tidskostnad för personer (UA-JA)",{"$f":"B80+B81+B82+B83-B78-B79","v":{"$error":"#VALUE!"}},null,null,"Positivt sluttal = Högre kostnad i UA än i JA!"]
[]
["Tidskostnader för godset"]
["Här avses tidskostnaden för godset. Detta värde har via räntan en koppling till kapitalbindningen (varuvärdet) under själva transporten."]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Bakom bom"]
["Lastbil",{"$f":"(Kvantiteter!B100+Kvantiteter!B101)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0},{"$f":"(Kvantiteter!C100+Kvantiteter!C101)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0},{"$f":"(Kvantiteter!D100+Kvantiteter!D101)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0}]
["Vid fri passage av korsningen"]
["Lastbil",{"$f":"(Kvantiteter!B109+Kvantiteter!B110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!C109+Kvantiteter!C110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!D109+Kvantiteter!D110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":{"$error":"#VALUE!"}}]
["Vid omledning"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Lastbil",{"$f":"Kvantiteter!B128*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0}]
[]
["Summa JA, i korsning",{"$f":"SUM(B91:C93)","v":{"$error":"#VALUE!"}}]
["Summa UA, i korsning",{"$f":"SUM(D91:D93)","v":{"$error":"#VALUE!"}}]
["Summa omledning (UA)",{"$f":"SUM(B97:B97)","v":0}]
["SEK tidskostnad för gods (UA-JA)",{"$f":"(B100+B101)-B99","v":{"$error":"#VALUE!"}}]
[]
[]
[]
["Fordonskostnader"]
["Under denna rubrik beräknas alla rörliga (dvs köravståndsberoende) kostnader exklusive tidskostnaden för förare och passagerare. Blanda inte ihop termen köravståndsberoende med avståndsberoende kostnad, som ofta används vid samhällsekonomiska beräkningar."]
["Ingår: Drivmedel, däckkostnad, reparation (arbetstid), komponentförslitning (dvs fordonsslitage), värdeminskning och kapitalkostnad."]
[]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Bakom bom"]
["Personbilar",{"$f":"IF(OR(Indata!B62=0,Indata!B62=5),0,(Kvantiteter!B11+Kvantiteter!B12)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R158\" & \"C\" & (Indata!B83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!C62=0,Indata!C62=5),0,(Kvantiteter!C11+Kvantiteter!C12)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R158\" & \"C\" & (Indata!C83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!D62=0,Indata!D62=5),0,(Kvantiteter!D11+Kvantiteter!D12)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R158\" & \"C\" & (Indata!D83 +1),FALSE)*1/10^6)","v":0}]
["Lastbilar",{"$f":"IF(OR(Indata!B62=0,Indata!B62=5),0,(Kvantiteter!B13+Kvantiteter!B14)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R159\" & \"C\" & (Indata!B83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!C62=0,Indata!C62=5),0,(Kvantiteter!C13+Kvantiteter!C14)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R159\" & \"C\" & (Indata!C83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!D62=0,Indata!D62=5),0,(Kvantiteter!D13+Kvantiteter!D14)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R159\" & \"C\" & (Indata!D83 +1),FALSE)*1/10^6)","v":0}]
["Vid fri passage av korsningen"]
["Personbilar (mkr/år)",{"$f":"(Kvantiteter!B20+Kvantiteter!B21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!B83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!B84+1),FALSE))*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!C20+Kvantiteter!C21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!C83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!C84+1),FALSE))*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!D20+Kvantiteter!D21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!D83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!D84+1),FALSE))*1/10^6","v":{"$error":"#VALUE!"}}]
["Lastbilar (mkr/år)",{"$f":"(Kvantiteter!B22+Kvantiteter!B23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!B83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!B84+1),FALSE))*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!C22+Kvantiteter!C23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!C83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!C84+1),FALSE))*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"(Kvantiteter!D22+Kvantiteter!D23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!D83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!D84+1),FALSE))*1/10^6","v":{"$error":"#VALUE!"}}]
["Vid omledning"]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Personbilar (mkr/år)",{"$f":"((Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B131*Kalkylvärden!$B$207+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B132*Kalkylvärden!$D$207+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B133*Kalkylvärden!$F$207+(Indata!B105+Indata!B106)*Kalkylvärden!$B$19*Indata!B134*Kalkylvärden!$H$207)*1/10^6","v":0}]
["Lastbilar (mkr/år)",{"$f":"((Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B138*Kalkylvärden!$B$208+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B139*Kalkylvärden!$D$208+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B140*Kalkylvärden!$F$208+(Indata!B108+Indata!B109)*Kalkylvärden!$B$19*Indata!B141*Kalkylvärden!$H$208)*1/10^6","v":0}]
["Cyklar (mkr/år)",{"$f":"Indata!B145*(Indata!B114+Indata!B115)*Kalkylvärden!$B$19*Kalkylvärden!$B$73*1/10^6","v":0}]
[]
["Pb i korsning (UA-JA)",{"$f":"SUM(D113:D113,D116:D116)-SUM(B113:C113,B116:C116)","v":{"$error":"#VALUE!"}}]
["Lb i korsning (UA-JA)",{"$f":"SUM(D114:D114,D117:D117)-SUM(B114:C114,B117:C117)","v":{"$error":"#VALUE!"}}]
["Pb vid omledning (UA)",{"$f":"SUM(B121:B121)","v":0}]
["Lb vid omledning (UA)",{"$f":"SUM(B122:B122)","v":0}]
["Cykel vid omledning (UA)",{"$f":"SUM(B123:B123)","v":0}]
[]
["Summa JA, i korsning",{"$f":"SUM(B113:C117)","v":{"$error":"#VALUE!"}}]
["Summa UA, i korsning",{"$f":"SUM(D113:D117)","v":{"$error":"#VALUE!"}}]
["Summa omledning för Pb/Lb (UA)",{"$f":"SUM(B121:B122)","v":0}]
["SEK fordonskostnader (UA-JA)",{"$f":"(B133+B132+B129)-B131","v":{"$error":"#VALUE!"}}]
[]
[]
["Emissioner"]
[]
["Notera: I ett första steg värderas nivån på de förändrade kostnaderna för emissioner. I samhällsekonomin skall emellertid endast den externa effekten (dvs total kostnad minus den del bilister m.fl. redan har betalat för via skatter och dylikt) vara med."]
["I ett andra steg beräknas således den externa kostnaden utifrån internaliseringsgraden. För närmare beskrivning - se ASEK."]
[]
[null,"JA1","JA2","UA1"]
["Korsningens namn:",{"$f":"Indata!B61","v":0},{"$f":"Indata!C61","v":0},{"$f":"Indata!D61","v":0}]
["Bakom bom (mkr/år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B165*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!C165*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!D165*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B166*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C166*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!D166*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B167*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C167*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!D167*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B168*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C168*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!D168*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B169*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C169*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!D169*Kalkylvärden!$B$36*1/10^6","v":0}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B171*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!C171*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!D171*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B172*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C172*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!D172*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B173*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C173*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!D173*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B174*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C174*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!D174*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B175*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C175*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!D175*Kalkylvärden!$B$36*1/10^6","v":0}]
[]
["Vid fri passage av korsningen (mkr/år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B178*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C178*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D178*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}}]
[null,{"$f":"Kvantiteter!B179*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C179*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D179*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B180*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C180*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D180*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B181*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C181*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D181*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B182*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C182*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D182*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B184*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C184*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D184*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}}]
[null,{"$f":"Kvantiteter!B185*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C185*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D185*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B186*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C186*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D186*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B187*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C187*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D187*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B188*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C188*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!D188*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}}]
[]
["Från korsning  ",{"$f":"Indata!B102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"a"}]
["Vid omledning (mkr/år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B213*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B214*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B215*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B216*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B217*Kalkylvärden!$B$36*1/10^6","v":0}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B219*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B220*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B221*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B222*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B223*Kalkylvärden!$B$36*1/10^6","v":0}]
[]
[]
[null,"Summa JA","Summa UA"]
["Summa emissioner (mkr/år)"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B191*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C191*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}}]
[null,{"$f":"Kvantiteter!B192*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C192*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B193*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C193*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B194*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C194*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B195*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C195*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}}]
["varav bakom bom"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B197*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!C197*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B198*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C198*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B199*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C199*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B200*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C200*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B201*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C201*Kalkylvärden!$B$36*1/10^6","v":0}]
["varav vid fri passage av korsning"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B203*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C203*Kalkylvärden!$B$32*1/10^6","v":{"$error":"#N/A"}}]
[null,{"$f":"Kvantiteter!B204*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C204*Kalkylvärden!$B$33*1/10^6","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B205*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C205*Kalkylvärden!$B$34*1/10^6","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B206*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C206*Kalkylvärden!$B$35*1/10^6","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B207*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}},{"$f":"Kvantiteter!C207*Kalkylvärden!$B$36*1/10^6","v":{"$error":"#N/A"}}]
["varav vid omledning","Summa omledningar"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B226*Kalkylvärden!B32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B227*Kalkylvärden!B33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B228*Kalkylvärden!B34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B229*Kalkylvärden!B35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B230*Kalkylvärden!B36*1/10^6","v":0}]
[]
["Skillnad (UA-JA) mkr/år"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!D191*Kalkylvärden!B32*1/10^6","v":{"$error":"#N/A"}}]
[null,{"$f":"Kvantiteter!D192*Kalkylvärden!B33*1/10^6","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"Kvantiteter!D193*Kalkylvärden!B34*1/10^6","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!D194*Kalkylvärden!B35*1/10^6","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!D195*Kalkylvärden!B36*1/10^6","v":{"$error":"#N/A"}}]
[]
[]
["Extern kostnad för Emissionerna"]
["Ovan har emissionskostnaderna beräknats för JA och UA. I denna modell beräknar vi endast med den del som inte är \"internaliserad\" via bränsleskatter och dylikt (dvs den del av emissionskostnaderna som vägtrafikanter inte betalat för via skatten)."]
["Detta har ett samband med posten \"Budgeteffekter\", som ofta finns med i samhällsekonomiska kalkyler men som faller bort i denna modell eftersom vi har en \"nettoansats\" där olika saker kvittats mot varandra."]
["Nedan så beräknas den andel av ovanstående kostnader som utgör den \"externa\" kostnaden."]
[]
["Bil och lastbilsandelar"]
["Andel Pb av ÅDT",{"$f":"B42","v":{"$error":"#DIV/0!"}}]
["Andel Lb av ÅDT",{"$f":"B43","v":{"$error":"#DIV/0!"}}]
["Viktad internaliseringsgrad",{"$f":"B44","v":{"$error":"#DIV/0!"}}]
[]
[null,"Summa JA","Summa UA"]
["Summa emissioner (mkr/år)"]
["      kväveoxider, NOx",{"$f":"B191*$B$231","v":{"$error":"#N/A"}},{"$f":"C191*$B$231","v":{"$error":"#N/A"}}]
[null,{"$f":"B192*$B$231","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["      koldioxid, CO2",{"$error":"#N/A"},{"$f":"C193*$B$231","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$error":"#N/A"},{"$error":"#N/A"}]
["      slitagepartiklar, PM 10",{"$error":"#N/A"},{"$error":"#N/A"}]
["varav bakom bom"]
["      kväveoxider, NOx",{"$f":"B197*$B$231","v":{"$error":"#DIV/0!"}},{"$f":"C197*$B$231","v":{"$error":"#DIV/0!"}}]
[null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["      koldioxid, CO2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["      avgaspartiklar, PM 3,5",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["      slitagepartiklar, PM 10",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["varav vid fri passage av korsning"]
["      kväveoxider, NOx",{"$f":"B203*$B$231","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"}]
["      koldioxid, CO2",{"$error":"#N/A"},{"$error":"#N/A"}]
["      avgaspartiklar, PM 3,5",{"$error":"#N/A"},{"$error":"#N/A"}]
["      slitagepartiklar, PM 10",{"$error":"#N/A"},{"$error":"#N/A"}]
["varav vid omledning","Summa omledningar"]
["      kväveoxider, NOx",{"$f":"B209*$B$231","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B210*$B$231","v":{"$error":"#DIV/0!"}}]
["      koldioxid, CO2",{"$f":"B211*$B$231","v":{"$error":"#DIV/0!"}}]
["      avgaspartiklar, PM 3,5",{"$f":"B212*$B$231","v":{"$error":"#DIV/0!"}}]
["      slitagepartiklar, PM 10",{"$f":"B213*$B$231","v":{"$error":"#DIV/0!"}}]
[]
["Skillnad externa effekter från emissioner (mkr/år)"]
["      kväveoxider, NOx",{"$f":"B216*$B$231","v":{"$error":"#N/A"}}]
[null,{"$f":"B217*$B$231","v":{"$error":"#N/A"}}]
["      koldioxid, CO2",{"$f":"B218*$B$231","v":{"$error":"#N/A"}}]
["      avgaspartiklar, PM 3,5",{"$f":"B219*$B$231","v":{"$error":"#N/A"}}]
["      slitagepartiklar, PM 10",{"$f":"B220*$B$231","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
["Vägslitage"]
["Förändrat vägslitage uppkommer endat vid omledning av vägtrafik."]
["Notera: I ett första steg värderas nivån på de förändrade kostnaderna för vägslitage I samhällsekonomin skall emellertid endast den externa effekten (dvs total kostnad minus den del bilister m.fl. redan har betalat för via skatter och dylikt) vara med."]
["I ett andra steg beräknas således den externa kostnaden utifrån internaliseringsgraden. För närmare beskrivning - se ASEK."]
[]
[]
[]
["Vid omledning"]
["Personbilar (mkr/år)",{"$f":"Kvantiteter!B271*Kalkylvärden!$B$243*1/10^6","v":0}]
["Lastbilar (mkr/år)",{"$f":"Kvantiteter!B272*Kalkylvärden!$B$244*1/10^6","v":0}]
[]
["Andel extern effekt, Pb och Lb"]
["Personbil, extern effekt",{"$f":"Kalkylvärden!$E$5","v":0.55500000000000005},null,null,null,"Om tecken: Användaren matar själv in positiva tal vid omledning längre väg och negativa tal vid kortare körsträcka"]
["Lastbil, extern effekt",{"$f":"Kalkylvärden!$E$6","v":0.66500000000000004}]
[]
[]
["Summa extern effekt från vägslitage (mkr/år)",{"$f":"B278*B282+B279*B283","v":0},"mkr/år"]

{"sheet":"Diskontering","index":5,"n_rows":484,"n_cols":71,"rows_kept":484,"cut":false,"hidden":false,"merged":[]}
["Diskontering av effekter till nuvärde"]
[null,null,null,null,null,null,null,null,null,"Använda trafiktillväxter i modellen"]
[null,null,null,null,null,null,null,null,null,"Trafiksäkerhet"]
["TRAFIKTILLVÄXTER",null,null,null,null,null,null,null,null,"I korsning",null,null,null,"väg*jvg*real BNP"]
["Personbilar och lastbilar","% per år",null,null,null,null,null,null,null,"Vid omledning",null,null,null,"(väg*real BNP) samt (GC*real BNP)"]
["Trafiktillväxt 2017-2040",{"$f":"Indata!B27","v":2}]
["Trafiktillväxt 2041-2065",{"$f":"Indata!B28","v":0.5},null,null,null,null,null,null,null,"Tidskostnader för: ",null,null,null,"Gods",null,"Personer"]
["Tågtrafiken",null,null,null,null,null,null,null,null,"I korsning",null,null,null,"väg*jvg",null,"(väg*jvg) samt (GC*jvg)"]
["Trafiktillväxt 2019-2040 ",{"$f":"(((Indata!B30/Indata!B29)^(1/(Kalkylvärden!B7-Kalkylvärden!B6)))-1)*100","v":0},null,null,null,null,null,null,null,"Vid omledning",null,null,null,"väg",null,"väg samt GC"]
["Trafiktillväxt 2041-2065",0]
["Gång- och cykeltrafik",null,null,null,null,null,null,null,null,"Fordonskostnader"]
["Trafiktillväxt 2017-2040 ",{"$f":"Kalkylvärden!B97","v":0.01},null,null,null,null,null,null,null,"I korsning",null,null,null,"väg*jvg"]
["Trafiktillväxt 2041-2065",{"$f":"Kalkylvärden!B98","v":0.01},null,null,null,null,null,null,null,"Vid omledning",null,null,null,"väg samt GC"]
[]
["UPPRÄKNING MED \"REAL BNP\"","% per år",null,null,null,null,null,null,null,"Trafiksäkerhetskostnader, extern kostnad"]
["Uppräkningsfaktor för betalningsviljepåverkade värden",{"$f":"Kalkylvärden!B13","v":1.5},null,null,null,null,null,null,null,"I korsning",null,null,null,"väg*jvg*real BNP"]
[null,null,null,null,null,null,null,null,null,"Vid omledning",null,null,null,"(väg*real BNP) samt (GC*real BNP)"]
["DISKONTERINGFAKTOR"]
["Denna beskrivning följer manualen (och terminologin) till \"Lönkalk, Handledning och Manual, Version 2.2\". Där definieras följande:",null,null,null,null,null,null,null,null,"Emissioner, extern kostnad"]
[null,null,null,null,null,null,null,null,null,"Bakom bom",null,null,null,"väg*jvg*real BNP"]
["Diskonteringsfaktor 1 år efter trafikstart: (1+diskonteringsränta)^(trafikstartsår-diskonteringsår+1)",null,null,null,null,null,null,null,null,"Vid fri passage av korsning",null,null,null,"väg*real BNP"]
["Diskonteringsnuvärde = (Trafiktillväxt/Diskonteringsfaktor)",null,null,null,null,null,null,null,null,"vid omledning",null,null,null,"väg*real BNP"]
[]
[null,null,null,null,null,null,null,null,null,"Vägslitage, extern kostnad"]
[null,null,null,null,null,null,null,null,null,"Vid omledning",null,null,null,"väg"]
[]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B27+1","v":2026},{"$f":"C27+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,{"$f":"BO27+1","v":2091},2092,2093,2094]
["År (nr)",1,{"$f":"B28+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70]
["Diskonteringsfaktor",{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!B28-1)","v":1},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C28-1)","v":1.0349999999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D28-1)","v":1.0712249999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E28-1)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F28-1)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G28-1)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H28-1)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I28-1)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J28-1)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K28-1)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L28-1)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M28-1)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N28-1)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O28-1)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P28-1)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q28-1)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R28-1)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S28-1)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T28-1)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U28-1)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V28-1)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W28-1)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X28-1)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y28-1)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z28-1)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA28-1)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB28-1)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC28-1)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD28-1)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE28-1)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF28-1)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG28-1)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH28-1)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI28-1)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ28-1)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK28-1)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL28-1)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM28-1)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN28-1)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO28-1)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP28-1)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ28-1)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR28-1)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS28-1)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT28-1)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU28-1)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV28-1)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW28-1)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX28-1)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY28-1)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ28-1)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA28-1)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB28-1)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC28-1)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD28-1)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE28-1)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF28-1)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG28-1)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH28-1)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI28-1)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ28-1)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK28-1)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL28-1)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM28-1)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN28-1)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO28-1)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP28-1)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ28-1)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR28-1)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS28-1)","v":10.737029237362496}]
[]
["Trafiktillväxt"]
["Trafiktillväxt (Pb och Lb)",1,{"$f":"IF((Kalkylvärden!$B$6+C28-1)<=Kalkylvärden!$B$7,B32*(1+$B$6/100),B32*(1+$B$7/100))","v":1.02},{"$f":"IF((Kalkylvärden!$B$6+D28-1)<=Kalkylvärden!$B$7,C32*(1+$B$6/100),C32*(1+$B$7/100))","v":1.0404},{"$f":"IF((Kalkylvärden!$B$6+E28-1)<=Kalkylvärden!$B$7,D32*(1+$B$6/100),D32*(1+$B$7/100))","v":1.0612079999999999},{"$f":"IF((Kalkylvärden!$B$6+F28-1)<=Kalkylvärden!$B$7,E32*(1+$B$6/100),E32*(1+$B$7/100))","v":1.08243216},{"$f":"IF((Kalkylvärden!$B$6+G28-1)<=Kalkylvärden!$B$7,F32*(1+$B$6/100),F32*(1+$B$7/100))","v":1.1040808032},{"$f":"IF((Kalkylvärden!$B$6+H28-1)<=Kalkylvärden!$B$7,G32*(1+$B$6/100),G32*(1+$B$7/100))","v":1.1261624192640001},{"$f":"IF((Kalkylvärden!$B$6+I28-1)<=Kalkylvärden!$B$7,H32*(1+$B$6/100),H32*(1+$B$7/100))","v":1.14868566764928},{"$f":"IF((Kalkylvärden!$B$6+J28-1)<=Kalkylvärden!$B$7,I32*(1+$B$6/100),I32*(1+$B$7/100))","v":1.1716593810022657},{"$f":"IF((Kalkylvärden!$B$6+K28-1)<=Kalkylvärden!$B$7,J32*(1+$B$6/100),J32*(1+$B$7/100))","v":1.1950925686223111},{"$f":"IF((Kalkylvärden!$B$6+L28-1)<=Kalkylvärden!$B$7,K32*(1+$B$6/100),K32*(1+$B$7/100))","v":1.2189944199947573},{"$f":"IF((Kalkylvärden!$B$6+M28-1)<=Kalkylvärden!$B$7,L32*(1+$B$6/100),L32*(1+$B$7/100))","v":1.2433743083946525},{"$f":"IF((Kalkylvärden!$B$6+N28-1)<=Kalkylvärden!$B$7,M32*(1+$B$6/100),M32*(1+$B$7/100))","v":1.2682417945625455},{"$f":"IF((Kalkylvärden!$B$6+O28-1)<=Kalkylvärden!$B$7,N32*(1+$B$6/100),N32*(1+$B$7/100))","v":1.2936066304537963},{"$f":"IF((Kalkylvärden!$B$6+P28-1)<=Kalkylvärden!$B$7,O32*(1+$B$6/100),O32*(1+$B$7/100))","v":1.3194787630628724},{"$f":"IF((Kalkylvärden!$B$6+Q28-1)<=Kalkylvärden!$B$7,P32*(1+$B$6/100),P32*(1+$B$7/100))","v":1.3458683383241299},{"$f":"IF((Kalkylvärden!$B$6+R28-1)<=Kalkylvärden!$B$7,Q32*(1+$B$6/100),Q32*(1+$B$7/100))","v":1.3525976800157504},{"$f":"IF((Kalkylvärden!$B$6+S28-1)<=Kalkylvärden!$B$7,R32*(1+$B$6/100),R32*(1+$B$7/100))","v":1.359360668415829},{"$f":"IF((Kalkylvärden!$B$6+T28-1)<=Kalkylvärden!$B$7,S32*(1+$B$6/100),S32*(1+$B$7/100))","v":1.3661574717579081},{"$f":"IF((Kalkylvärden!$B$6+U28-1)<=Kalkylvärden!$B$7,T32*(1+$B$6/100),T32*(1+$B$7/100))","v":1.3729882591166975},{"$f":"IF((Kalkylvärden!$B$6+V28-1)<=Kalkylvärden!$B$7,U32*(1+$B$6/100),U32*(1+$B$7/100))","v":1.3798532004122808},{"$f":"IF((Kalkylvärden!$B$6+W28-1)<=Kalkylvärden!$B$7,V32*(1+$B$6/100),V32*(1+$B$7/100))","v":1.386752466414342},{"$f":"IF((Kalkylvärden!$B$6+X28-1)<=Kalkylvärden!$B$7,W32*(1+$B$6/100),W32*(1+$B$7/100))","v":1.3936862287464136},{"$f":"IF((Kalkylvärden!$B$6+Y28-1)<=Kalkylvärden!$B$7,X32*(1+$B$6/100),X32*(1+$B$7/100))","v":1.4006546598901455},{"$f":"IF((Kalkylvärden!$B$6+Z28-1)<=Kalkylvärden!$B$7,Y32*(1+$B$6/100),Y32*(1+$B$7/100))","v":1.407657933189596},{"$f":"IF((Kalkylvärden!$B$6+AA28-1)<=Kalkylvärden!$B$7,Z32*(1+$B$6/100),Z32*(1+$B$7/100))","v":1.4146962228555438},{"$f":"IF((Kalkylvärden!$B$6+AB28-1)<=Kalkylvärden!$B$7,AA32*(1+$B$6/100),AA32*(1+$B$7/100))","v":1.4217697039698214},{"$f":"IF((Kalkylvärden!$B$6+AC28-1)<=Kalkylvärden!$B$7,AB32*(1+$B$6/100),AB32*(1+$B$7/100))","v":1.4288785524896703},{"$f":"IF((Kalkylvärden!$B$6+AD28-1)<=Kalkylvärden!$B$7,AC32*(1+$B$6/100),AC32*(1+$B$7/100))","v":1.4360229452521185},{"$f":"IF((Kalkylvärden!$B$6+AE28-1)<=Kalkylvärden!$B$7,AD32*(1+$B$6/100),AD32*(1+$B$7/100))","v":1.4432030599783789},{"$f":"IF((Kalkylvärden!$B$6+AF28-1)<=Kalkylvärden!$B$7,AE32*(1+$B$6/100),AE32*(1+$B$7/100))","v":1.4504190752782706},{"$f":"IF((Kalkylvärden!$B$6+AG28-1)<=Kalkylvärden!$B$7,AF32*(1+$B$6/100),AF32*(1+$B$7/100))","v":1.4576711706546619},{"$f":"IF((Kalkylvärden!$B$6+AH28-1)<=Kalkylvärden!$B$7,AG32*(1+$B$6/100),AG32*(1+$B$7/100))","v":1.4649595265079352},{"$f":"IF((Kalkylvärden!$B$6+AI28-1)<=Kalkylvärden!$B$7,AH32*(1+$B$6/100),AH32*(1+$B$7/100))","v":1.4722843241404746},{"$f":"IF((Kalkylvärden!$B$6+AJ28-1)<=Kalkylvärden!$B$7,AI32*(1+$B$6/100),AI32*(1+$B$7/100))","v":1.4796457457611769},{"$f":"IF((Kalkylvärden!$B$6+AK28-1)<=Kalkylvärden!$B$7,AJ32*(1+$B$6/100),AJ32*(1+$B$7/100))","v":1.4870439744899826},{"$f":"IF((Kalkylvärden!$B$6+AL28-1)<=Kalkylvärden!$B$7,AK32*(1+$B$6/100),AK32*(1+$B$7/100))","v":1.4944791943624323},{"$f":"IF((Kalkylvärden!$B$6+AM28-1)<=Kalkylvärden!$B$7,AL32*(1+$B$6/100),AL32*(1+$B$7/100))","v":1.5019515903342442},{"$f":"IF((Kalkylvärden!$B$6+AN28-1)<=Kalkylvärden!$B$7,AM32*(1+$B$6/100),AM32*(1+$B$7/100))","v":1.5094613482859152},{"$f":"IF((Kalkylvärden!$B$6+AO28-1)<=Kalkylvärden!$B$7,AN32*(1+$B$6/100),AN32*(1+$B$7/100))","v":1.5170086550273445},{"$f":"IF((Kalkylvärden!$B$6+AP28-1)<=Kalkylvärden!$B$7,AO32*(1+$B$6/100),AO32*(1+$B$7/100))","v":1.524593698302481},{"$f":"IF((Kalkylvärden!$B$6+AQ28-1)<=Kalkylvärden!$B$7,AP32*(1+$B$6/100),AP32*(1+$B$7/100))","v":1.5322166667939934},{"$f":"IF((Kalkylvärden!$B$6+AR28-1)<=Kalkylvärden!$B$7,AQ32*(1+$B$6/100),AQ32*(1+$B$7/100))","v":1.5398777501279632},{"$f":"IF((Kalkylvärden!$B$6+AS28-1)<=Kalkylvärden!$B$7,AR32*(1+$B$6/100),AR32*(1+$B$7/100))","v":1.5475771388786028},{"$f":"IF((Kalkylvärden!$B$6+AT28-1)<=Kalkylvärden!$B$7,AS32*(1+$B$6/100),AS32*(1+$B$7/100))","v":1.5553150245729956},{"$f":"IF((Kalkylvärden!$B$6+AU28-1)<=Kalkylvärden!$B$7,AT32*(1+$B$6/100),AT32*(1+$B$7/100))","v":1.5630915996958605},{"$f":"IF((Kalkylvärden!$B$6+AV28-1)<=Kalkylvärden!$B$7,AU32*(1+$B$6/100),AU32*(1+$B$7/100))","v":1.5709070576943396},{"$f":"IF((Kalkylvärden!$B$6+AW28-1)<=Kalkylvärden!$B$7,AV32*(1+$B$6/100),AV32*(1+$B$7/100))","v":1.5787615929828112},{"$f":"IF((Kalkylvärden!$B$6+AX28-1)<=Kalkylvärden!$B$7,AW32*(1+$B$6/100),AW32*(1+$B$7/100))","v":1.5866554009477249},{"$f":"IF((Kalkylvärden!$B$6+AY28-1)<=Kalkylvärden!$B$7,AX32*(1+$B$6/100),AX32*(1+$B$7/100))","v":1.5945886779524634},{"$f":"IF((Kalkylvärden!$B$6+AZ28-1)<=Kalkylvärden!$B$7,AY32*(1+$B$6/100),AY32*(1+$B$7/100))","v":1.6025616213422256},{"$f":"IF((Kalkylvärden!$B$6+BA28-1)<=Kalkylvärden!$B$7,AZ32*(1+$B$6/100),AZ32*(1+$B$7/100))","v":1.6105744294489366},{"$f":"IF((Kalkylvärden!$B$6+BB28-1)<=Kalkylvärden!$B$7,BA32*(1+$B$6/100),BA32*(1+$B$7/100))","v":1.6186273015961812},{"$f":"IF((Kalkylvärden!$B$6+BC28-1)<=Kalkylvärden!$B$7,BB32*(1+$B$6/100),BB32*(1+$B$7/100))","v":1.626720438104162},{"$f":"IF((Kalkylvärden!$B$6+BD28-1)<=Kalkylvärden!$B$7,BC32*(1+$B$6/100),BC32*(1+$B$7/100))","v":1.6348540402946827},{"$f":"IF((Kalkylvärden!$B$6+BE28-1)<=Kalkylvärden!$B$7,BD32*(1+$B$6/100),BD32*(1+$B$7/100))","v":1.6430283104961561},{"$f":"IF((Kalkylvärden!$B$6+BF28-1)<=Kalkylvärden!$B$7,BE32*(1+$B$6/100),BE32*(1+$B$7/100))","v":1.6512434520486368},{"$f":"IF((Kalkylvärden!$B$6+BG28-1)<=Kalkylvärden!$B$7,BF32*(1+$B$6/100),BF32*(1+$B$7/100))","v":1.6594996693088797},{"$f":"IF((Kalkylvärden!$B$6+BH28-1)<=Kalkylvärden!$B$7,BG32*(1+$B$6/100),BG32*(1+$B$7/100))","v":1.667797167655424},{"$f":"IF((Kalkylvärden!$B$6+BI28-1)<=Kalkylvärden!$B$7,BH32*(1+$B$6/100),BH32*(1+$B$7/100))","v":1.6761361534937009},{"$f":"IF((Kalkylvärden!$B$6+BJ28-1)<=Kalkylvärden!$B$7,BI32*(1+$B$6/100),BI32*(1+$B$7/100))","v":1.6845168342611692},{"$f":"IF((Kalkylvärden!$B$6+BK28-1)<=Kalkylvärden!$B$7,BJ32*(1+$B$6/100),BJ32*(1+$B$7/100))","v":1.6929394184324749},{"$f":"IF((Kalkylvärden!$B$6+BL28-1)<=Kalkylvärden!$B$7,BK32*(1+$B$6/100),BK32*(1+$B$7/100))","v":1.7014041155246371},{"$f":"IF((Kalkylvärden!$B$6+BM28-1)<=Kalkylvärden!$B$7,BL32*(1+$B$6/100),BL32*(1+$B$7/100))","v":1.7099111361022601},{"$f":"IF((Kalkylvärden!$B$6+BN28-1)<=Kalkylvärden!$B$7,BM32*(1+$B$6/100),BM32*(1+$B$7/100))","v":1.7184606917827712},{"$f":"IF((Kalkylvärden!$B$6+BO28-1)<=Kalkylvärden!$B$7,BN32*(1+$B$6/100),BN32*(1+$B$7/100))","v":1.7270529952416849},{"$f":"IF((Kalkylvärden!$B$6+BP28-1)<=Kalkylvärden!$B$7,BO32*(1+$B$6/100),BO32*(1+$B$7/100))","v":1.7356882602178931},{"$f":"IF((Kalkylvärden!$B$6+BQ28-1)<=Kalkylvärden!$B$7,BP32*(1+$B$6/100),BP32*(1+$B$7/100))","v":1.7443667015189823},{"$f":"IF((Kalkylvärden!$B$6+BR28-1)<=Kalkylvärden!$B$7,BQ32*(1+$B$6/100),BQ32*(1+$B$7/100))","v":1.753088535026577}]
["Trafiktillväxt (antal tåg)",1,{"$f":"IF((Kalkylvärden!$B$6+C28-1)<=Kalkylvärden!$B$7,B33*(1+$B$9/100),B33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+D28-1)<=Kalkylvärden!$B$7,C33*(1+$B$9/100),C33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+E28-1)<=Kalkylvärden!$B$7,D33*(1+$B$9/100),D33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+F28-1)<=Kalkylvärden!$B$7,E33*(1+$B$9/100),E33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+G28-1)<=Kalkylvärden!$B$7,F33*(1+$B$9/100),F33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+H28-1)<=Kalkylvärden!$B$7,G33*(1+$B$9/100),G33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+I28-1)<=Kalkylvärden!$B$7,H33*(1+$B$9/100),H33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+J28-1)<=Kalkylvärden!$B$7,I33*(1+$B$9/100),I33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+K28-1)<=Kalkylvärden!$B$7,J33*(1+$B$9/100),J33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+L28-1)<=Kalkylvärden!$B$7,K33*(1+$B$9/100),K33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+M28-1)<=Kalkylvärden!$B$7,L33*(1+$B$9/100),L33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+N28-1)<=Kalkylvärden!$B$7,M33*(1+$B$9/100),M33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+O28-1)<=Kalkylvärden!$B$7,N33*(1+$B$9/100),N33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+P28-1)<=Kalkylvärden!$B$7,O33*(1+$B$9/100),O33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Q28-1)<=Kalkylvärden!$B$7,P33*(1+$B$9/100),P33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+R28-1)<=Kalkylvärden!$B$7,Q33*(1+$B$9/100),Q33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+S28-1)<=Kalkylvärden!$B$7,R33*(1+$B$9/100),R33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+T28-1)<=Kalkylvärden!$B$7,S33*(1+$B$9/100),S33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+U28-1)<=Kalkylvärden!$B$7,T33*(1+$B$9/100),T33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+V28-1)<=Kalkylvärden!$B$7,U33*(1+$B$9/100),U33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+W28-1)<=Kalkylvärden!$B$7,V33*(1+$B$9/100),V33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+X28-1)<=Kalkylvärden!$B$7,W33*(1+$B$9/100),W33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Y28-1)<=Kalkylvärden!$B$7,X33*(1+$B$9/100),X33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Z28-1)<=Kalkylvärden!$B$7,Y33*(1+$B$9/100),Y33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AA28-1)<=Kalkylvärden!$B$7,Z33*(1+$B$9/100),Z33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AB28-1)<=Kalkylvärden!$B$7,AA33*(1+$B$9/100),AA33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AC28-1)<=Kalkylvärden!$B$7,AB33*(1+$B$9/100),AB33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AD28-1)<=Kalkylvärden!$B$7,AC33*(1+$B$9/100),AC33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AE28-1)<=Kalkylvärden!$B$7,AD33*(1+$B$9/100),AD33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AF28-1)<=Kalkylvärden!$B$7,AE33*(1+$B$9/100),AE33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AG28-1)<=Kalkylvärden!$B$7,AF33*(1+$B$9/100),AF33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AH28-1)<=Kalkylvärden!$B$7,AG33*(1+$B$9/100),AG33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AI28-1)<=Kalkylvärden!$B$7,AH33*(1+$B$9/100),AH33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AJ28-1)<=Kalkylvärden!$B$7,AI33*(1+$B$9/100),AI33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AK28-1)<=Kalkylvärden!$B$7,AJ33*(1+$B$9/100),AJ33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AL28-1)<=Kalkylvärden!$B$7,AK33*(1+$B$9/100),AK33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AM28-1)<=Kalkylvärden!$B$7,AL33*(1+$B$9/100),AL33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AN28-1)<=Kalkylvärden!$B$7,AM33*(1+$B$9/100),AM33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AO28-1)<=Kalkylvärden!$B$7,AN33*(1+$B$9/100),AN33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AP28-1)<=Kalkylvärden!$B$7,AO33*(1+$B$9/100),AO33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AQ28-1)<=Kalkylvärden!$B$7,AP33*(1+$B$9/100),AP33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AR28-1)<=Kalkylvärden!$B$7,AQ33*(1+$B$9/100),AQ33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AS28-1)<=Kalkylvärden!$B$7,AR33*(1+$B$9/100),AR33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AT28-1)<=Kalkylvärden!$B$7,AS33*(1+$B$9/100),AS33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AU28-1)<=Kalkylvärden!$B$7,AT33*(1+$B$9/100),AT33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AV28-1)<=Kalkylvärden!$B$7,AU33*(1+$B$9/100),AU33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AW28-1)<=Kalkylvärden!$B$7,AV33*(1+$B$9/100),AV33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AX28-1)<=Kalkylvärden!$B$7,AW33*(1+$B$9/100),AW33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AY28-1)<=Kalkylvärden!$B$7,AX33*(1+$B$9/100),AX33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AZ28-1)<=Kalkylvärden!$B$7,AY33*(1+$B$9/100),AY33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BA28-1)<=Kalkylvärden!$B$7,AZ33*(1+$B$9/100),AZ33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BB28-1)<=Kalkylvärden!$B$7,BA33*(1+$B$9/100),BA33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BC28-1)<=Kalkylvärden!$B$7,BB33*(1+$B$9/100),BB33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BD28-1)<=Kalkylvärden!$B$7,BC33*(1+$B$9/100),BC33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BE28-1)<=Kalkylvärden!$B$7,BD33*(1+$B$9/100),BD33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BF28-1)<=Kalkylvärden!$B$7,BE33*(1+$B$9/100),BE33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BG28-1)<=Kalkylvärden!$B$7,BF33*(1+$B$9/100),BF33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BH28-1)<=Kalkylvärden!$B$7,BG33*(1+$B$9/100),BG33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BI28-1)<=Kalkylvärden!$B$7,BH33*(1+$B$9/100),BH33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BJ28-1)<=Kalkylvärden!$B$7,BI33*(1+$B$9/100),BI33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BK28-1)<=Kalkylvärden!$B$7,BJ33*(1+$B$9/100),BJ33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BL28-1)<=Kalkylvärden!$B$7,BK33*(1+$B$9/100),BK33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BM28-1)<=Kalkylvärden!$B$7,BL33*(1+$B$9/100),BL33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BN28-1)<=Kalkylvärden!$B$7,BM33*(1+$B$9/100),BM33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BO28-1)<=Kalkylvärden!$B$7,BN33*(1+$B$9/100),BN33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BP28-1)<=Kalkylvärden!$B$7,BO33*(1+$B$9/100),BO33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BQ28-1)<=Kalkylvärden!$B$7,BP33*(1+$B$9/100),BP33*(1+$B$10/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BR28-1)<=Kalkylvärden!$B$7,BQ33*(1+$B$9/100),BQ33*(1+$B$10/100))","v":1}]
["Trafiktillväxt (Gång och cykel)",1,{"$f":"IF((Kalkylvärden!$B$6+Diskontering!C28-1)<=Kalkylvärden!$B$8,Diskontering!B34*(1+Diskontering!$B$12/100),Diskontering!B34*(1+Diskontering!$B$13/100))","v":1.0001},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!D28-1)<=Kalkylvärden!$B$8,Diskontering!C34*(1+Diskontering!$B$12/100),Diskontering!C34*(1+Diskontering!$B$13/100))","v":1.0002000099999999},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!E28-1)<=Kalkylvärden!$B$8,Diskontering!D34*(1+Diskontering!$B$12/100),Diskontering!D34*(1+Diskontering!$B$13/100))","v":1.0003000300009999},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!F28-1)<=Kalkylvärden!$B$8,Diskontering!E34*(1+Diskontering!$B$12/100),Diskontering!E34*(1+Diskontering!$B$13/100))","v":1.0004000600039999},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!G28-1)<=Kalkylvärden!$B$8,Diskontering!F34*(1+Diskontering!$B$12/100),Diskontering!F34*(1+Diskontering!$B$13/100))","v":1.0005001000100002},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!H28-1)<=Kalkylvärden!$B$8,Diskontering!G34*(1+Diskontering!$B$12/100),Diskontering!G34*(1+Diskontering!$B$13/100))","v":1.0006001500200012},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!I28-1)<=Kalkylvärden!$B$8,Diskontering!H34*(1+Diskontering!$B$12/100),Diskontering!H34*(1+Diskontering!$B$13/100))","v":1.0007002100350033},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!J28-1)<=Kalkylvärden!$B$8,Diskontering!I34*(1+Diskontering!$B$12/100),Diskontering!I34*(1+Diskontering!$B$13/100))","v":1.0008002800560067},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!K28-1)<=Kalkylvärden!$B$8,Diskontering!J34*(1+Diskontering!$B$12/100),Diskontering!J34*(1+Diskontering!$B$13/100))","v":1.0009003600840123},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!L28-1)<=Kalkylvärden!$B$8,Diskontering!K34*(1+Diskontering!$B$12/100),Diskontering!K34*(1+Diskontering!$B$13/100))","v":1.0010004501200207},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!M28-1)<=Kalkylvärden!$B$8,Diskontering!L34*(1+Diskontering!$B$12/100),Diskontering!L34*(1+Diskontering!$B$13/100))","v":1.0011005501650327},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!N28-1)<=Kalkylvärden!$B$8,Diskontering!M34*(1+Diskontering!$B$12/100),Diskontering!M34*(1+Diskontering!$B$13/100))","v":1.0012006602200492},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!O28-1)<=Kalkylvärden!$B$8,Diskontering!N34*(1+Diskontering!$B$12/100),Diskontering!N34*(1+Diskontering!$B$13/100))","v":1.0013007802860712},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!P28-1)<=Kalkylvärden!$B$8,Diskontering!O34*(1+Diskontering!$B$12/100),Diskontering!O34*(1+Diskontering!$B$13/100))","v":1.0014009103640997},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!Q28-1)<=Kalkylvärden!$B$8,Diskontering!P34*(1+Diskontering!$B$12/100),Diskontering!P34*(1+Diskontering!$B$13/100))","v":1.001501050455136},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!R28-1)<=Kalkylvärden!$B$8,Diskontering!Q34*(1+Diskontering!$B$12/100),Diskontering!Q34*(1+Diskontering!$B$13/100))","v":1.0016012005601815},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!S28-1)<=Kalkylvärden!$B$8,Diskontering!R34*(1+Diskontering!$B$12/100),Diskontering!R34*(1+Diskontering!$B$13/100))","v":1.0017013606802376},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!T28-1)<=Kalkylvärden!$B$8,Diskontering!S34*(1+Diskontering!$B$12/100),Diskontering!S34*(1+Diskontering!$B$13/100))","v":1.0018015308163057},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!U28-1)<=Kalkylvärden!$B$8,Diskontering!T34*(1+Diskontering!$B$12/100),Diskontering!T34*(1+Diskontering!$B$13/100))","v":1.0019017109693873},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!V28-1)<=Kalkylvärden!$B$8,Diskontering!U34*(1+Diskontering!$B$12/100),Diskontering!U34*(1+Diskontering!$B$13/100))","v":1.0020019011404842},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!W28-1)<=Kalkylvärden!$B$8,Diskontering!V34*(1+Diskontering!$B$12/100),Diskontering!V34*(1+Diskontering!$B$13/100))","v":1.0021021013305982},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!X28-1)<=Kalkylvärden!$B$8,Diskontering!W34*(1+Diskontering!$B$12/100),Diskontering!W34*(1+Diskontering!$B$13/100))","v":1.0022023115407312},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!Y28-1)<=Kalkylvärden!$B$8,Diskontering!X34*(1+Diskontering!$B$12/100),Diskontering!X34*(1+Diskontering!$B$13/100))","v":1.0023025317718852},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!Z28-1)<=Kalkylvärden!$B$8,Diskontering!Y34*(1+Diskontering!$B$12/100),Diskontering!Y34*(1+Diskontering!$B$13/100))","v":1.0024027620250624},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AA28-1)<=Kalkylvärden!$B$8,Diskontering!Z34*(1+Diskontering!$B$12/100),Diskontering!Z34*(1+Diskontering!$B$13/100))","v":1.0025030023012649},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AB28-1)<=Kalkylvärden!$B$8,Diskontering!AA34*(1+Diskontering!$B$12/100),Diskontering!AA34*(1+Diskontering!$B$13/100))","v":1.002603252601495},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AC28-1)<=Kalkylvärden!$B$8,Diskontering!AB34*(1+Diskontering!$B$12/100),Diskontering!AB34*(1+Diskontering!$B$13/100))","v":1.0027035129267552},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AD28-1)<=Kalkylvärden!$B$8,Diskontering!AC34*(1+Diskontering!$B$12/100),Diskontering!AC34*(1+Diskontering!$B$13/100))","v":1.0028037832780479},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AE28-1)<=Kalkylvärden!$B$8,Diskontering!AD34*(1+Diskontering!$B$12/100),Diskontering!AD34*(1+Diskontering!$B$13/100))","v":1.0029040636563757},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AF28-1)<=Kalkylvärden!$B$8,Diskontering!AE34*(1+Diskontering!$B$12/100),Diskontering!AE34*(1+Diskontering!$B$13/100))","v":1.0030043540627414},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AG28-1)<=Kalkylvärden!$B$8,Diskontering!AF34*(1+Diskontering!$B$12/100),Diskontering!AF34*(1+Diskontering!$B$13/100))","v":1.0031046544981477},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AH28-1)<=Kalkylvärden!$B$8,Diskontering!AG34*(1+Diskontering!$B$12/100),Diskontering!AG34*(1+Diskontering!$B$13/100))","v":1.0032049649635975},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AI28-1)<=Kalkylvärden!$B$8,Diskontering!AH34*(1+Diskontering!$B$12/100),Diskontering!AH34*(1+Diskontering!$B$13/100))","v":1.0033052854600939},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AJ28-1)<=Kalkylvärden!$B$8,Diskontering!AI34*(1+Diskontering!$B$12/100),Diskontering!AI34*(1+Diskontering!$B$13/100))","v":1.00340561598864},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AK28-1)<=Kalkylvärden!$B$8,Diskontering!AJ34*(1+Diskontering!$B$12/100),Diskontering!AJ34*(1+Diskontering!$B$13/100))","v":1.0035059565502389},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AL28-1)<=Kalkylvärden!$B$8,Diskontering!AK34*(1+Diskontering!$B$12/100),Diskontering!AK34*(1+Diskontering!$B$13/100))","v":1.0036063071458938},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AM28-1)<=Kalkylvärden!$B$8,Diskontering!AL34*(1+Diskontering!$B$12/100),Diskontering!AL34*(1+Diskontering!$B$13/100))","v":1.0037066677766084},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AN28-1)<=Kalkylvärden!$B$8,Diskontering!AM34*(1+Diskontering!$B$12/100),Diskontering!AM34*(1+Diskontering!$B$13/100))","v":1.0038070384433861},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AO28-1)<=Kalkylvärden!$B$8,Diskontering!AN34*(1+Diskontering!$B$12/100),Diskontering!AN34*(1+Diskontering!$B$13/100))","v":1.0039074191472306},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AP28-1)<=Kalkylvärden!$B$8,Diskontering!AO34*(1+Diskontering!$B$12/100),Diskontering!AO34*(1+Diskontering!$B$13/100))","v":1.0040078098891454},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AQ28-1)<=Kalkylvärden!$B$8,Diskontering!AP34*(1+Diskontering!$B$12/100),Diskontering!AP34*(1+Diskontering!$B$13/100))","v":1.0041082106701342},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AR28-1)<=Kalkylvärden!$B$8,Diskontering!AQ34*(1+Diskontering!$B$12/100),Diskontering!AQ34*(1+Diskontering!$B$13/100))","v":1.0042086214912012},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AS28-1)<=Kalkylvärden!$B$8,Diskontering!AR34*(1+Diskontering!$B$12/100),Diskontering!AR34*(1+Diskontering!$B$13/100))","v":1.0043090423533503},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AT28-1)<=Kalkylvärden!$B$8,Diskontering!AS34*(1+Diskontering!$B$12/100),Diskontering!AS34*(1+Diskontering!$B$13/100))","v":1.0044094732575857},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AU28-1)<=Kalkylvärden!$B$8,Diskontering!AT34*(1+Diskontering!$B$12/100),Diskontering!AT34*(1+Diskontering!$B$13/100))","v":1.0045099142049114},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AV28-1)<=Kalkylvärden!$B$8,Diskontering!AU34*(1+Diskontering!$B$12/100),Diskontering!AU34*(1+Diskontering!$B$13/100))","v":1.0046103651963318},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AW28-1)<=Kalkylvärden!$B$8,Diskontering!AV34*(1+Diskontering!$B$12/100),Diskontering!AV34*(1+Diskontering!$B$13/100))","v":1.0047108262328515},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AX28-1)<=Kalkylvärden!$B$8,Diskontering!AW34*(1+Diskontering!$B$12/100),Diskontering!AW34*(1+Diskontering!$B$13/100))","v":1.0048112973154748},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AY28-1)<=Kalkylvärden!$B$8,Diskontering!AX34*(1+Diskontering!$B$12/100),Diskontering!AX34*(1+Diskontering!$B$13/100))","v":1.0049117784452064},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!AZ28-1)<=Kalkylvärden!$B$8,Diskontering!AY34*(1+Diskontering!$B$12/100),Diskontering!AY34*(1+Diskontering!$B$13/100))","v":1.005012269623051},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BA28-1)<=Kalkylvärden!$B$8,Diskontering!AZ34*(1+Diskontering!$B$12/100),Diskontering!AZ34*(1+Diskontering!$B$13/100))","v":1.0051127708500134},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BB28-1)<=Kalkylvärden!$B$8,Diskontering!BA34*(1+Diskontering!$B$12/100),Diskontering!BA34*(1+Diskontering!$B$13/100))","v":1.0052132821270983},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BC28-1)<=Kalkylvärden!$B$8,Diskontering!BB34*(1+Diskontering!$B$12/100),Diskontering!BB34*(1+Diskontering!$B$13/100))","v":1.0053138034553109},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BD28-1)<=Kalkylvärden!$B$8,Diskontering!BC34*(1+Diskontering!$B$12/100),Diskontering!BC34*(1+Diskontering!$B$13/100))","v":1.0054143348356563},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BE28-1)<=Kalkylvärden!$B$8,Diskontering!BD34*(1+Diskontering!$B$12/100),Diskontering!BD34*(1+Diskontering!$B$13/100))","v":1.0055148762691399},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BF28-1)<=Kalkylvärden!$B$8,Diskontering!BE34*(1+Diskontering!$B$12/100),Diskontering!BE34*(1+Diskontering!$B$13/100))","v":1.0056154277567668},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BG28-1)<=Kalkylvärden!$B$8,Diskontering!BF34*(1+Diskontering!$B$12/100),Diskontering!BF34*(1+Diskontering!$B$13/100))","v":1.0057159892995424},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BH28-1)<=Kalkylvärden!$B$8,Diskontering!BG34*(1+Diskontering!$B$12/100),Diskontering!BG34*(1+Diskontering!$B$13/100))","v":1.0058165608984724},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BI28-1)<=Kalkylvärden!$B$8,Diskontering!BH34*(1+Diskontering!$B$12/100),Diskontering!BH34*(1+Diskontering!$B$13/100))","v":1.0059171425545621},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BJ28-1)<=Kalkylvärden!$B$8,Diskontering!BI34*(1+Diskontering!$B$12/100),Diskontering!BI34*(1+Diskontering!$B$13/100))","v":1.0060177342688175},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BK28-1)<=Kalkylvärden!$B$8,Diskontering!BJ34*(1+Diskontering!$B$12/100),Diskontering!BJ34*(1+Diskontering!$B$13/100))","v":1.0061183360422443},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BL28-1)<=Kalkylvärden!$B$8,Diskontering!BK34*(1+Diskontering!$B$12/100),Diskontering!BK34*(1+Diskontering!$B$13/100))","v":1.0062189478758485},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BM28-1)<=Kalkylvärden!$B$8,Diskontering!BL34*(1+Diskontering!$B$12/100),Diskontering!BL34*(1+Diskontering!$B$13/100))","v":1.0063195697706362},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BN28-1)<=Kalkylvärden!$B$8,Diskontering!BM34*(1+Diskontering!$B$12/100),Diskontering!BM34*(1+Diskontering!$B$13/100))","v":1.0064202017276132},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BO28-1)<=Kalkylvärden!$B$8,Diskontering!BN34*(1+Diskontering!$B$12/100),Diskontering!BN34*(1+Diskontering!$B$13/100))","v":1.0065208437477859},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BP28-1)<=Kalkylvärden!$B$8,Diskontering!BO34*(1+Diskontering!$B$12/100),Diskontering!BO34*(1+Diskontering!$B$13/100))","v":1.0066214958321607},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BQ28-1)<=Kalkylvärden!$B$8,Diskontering!BP34*(1+Diskontering!$B$12/100),Diskontering!BP34*(1+Diskontering!$B$13/100))","v":1.0067221579817438},{"$f":"IF((Kalkylvärden!$B$6+Diskontering!BR28-1)<=Kalkylvärden!$B$8,Diskontering!BQ34*(1+Diskontering!$B$12/100),Diskontering!BQ34*(1+Diskontering!$B$13/100))","v":1.0068228301975419}]
["Trafiktillväxt (Pb och Lb) * Trafiktillväxt (antal tåg)",{"$f":"B32*B33","v":1},{"$f":"C32*C33","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3525976800157504,1.359360668415829,1.3661574717579081,1.3729882591166975,1.3798532004122808,1.386752466414342,1.3936862287464136,1.4006546598901455,1.407657933189596,1.4146962228555438,1.4217697039698214,1.4288785524896703,1.4360229452521185,1.4432030599783789,1.4504190752782706,1.4576711706546619,1.4649595265079352,1.4722843241404746,1.4796457457611769,1.4870439744899826,1.4944791943624323,1.5019515903342442,1.5094613482859152,1.5170086550273445,1.524593698302481,1.5322166667939934,1.5398777501279632,1.5475771388786028,1.5553150245729956,1.5630915996958605,1.5709070576943396,1.5787615929828112,1.5866554009477249,1.5945886779524634,1.6025616213422256,1.6105744294489366,1.6186273015961812,1.626720438104162,1.6348540402946827,1.6430283104961561,1.6512434520486368,1.6594996693088797,1.667797167655424,1.6761361534937009,1.6845168342611692,1.6929394184324749,1.7014041155246371,1.7099111361022601,1.7184606917827712,{"$f":"BO32*BO33","v":1.7270529952416849},1.7356882602178931,1.7443667015189823,1.753088535026577]
["Trafiktillväxt (antal tåg) * (Gång och cykel)",{"$f":"B33*B34","v":1},1.0001,1.0002000099999999,1.0003000300009999,1.0004000600039999,1.0005001000100002,1.0006001500200012,1.0007002100350033,1.0008002800560067,1.0009003600840123,1.0010004501200207,1.0011005501650327,1.0012006602200492,1.0013007802860712,1.0014009103640997,1.001501050455136,1.0016012005601815,1.0017013606802376,1.0018015308163057,1.0019017109693873,1.0020019011404842,1.0021021013305982,1.0022023115407312,1.0023025317718852,1.0024027620250624,1.0025030023012649,1.002603252601495,1.0027035129267552,1.0028037832780479,1.0029040636563757,1.0030043540627414,1.0031046544981477,1.0032049649635975,1.0033052854600939,1.00340561598864,1.0035059565502389,1.0036063071458938,1.0037066677766084,1.0038070384433861,1.0039074191472306,1.0040078098891454,1.0041082106701342,1.0042086214912012,1.0043090423533503,1.0044094732575857,1.0045099142049114,1.0046103651963318,1.0047108262328515,1.0048112973154748,1.0049117784452064,1.005012269623051,1.0051127708500134,1.0052132821270983,1.0053138034553109,1.0054143348356563,1.0055148762691399,1.0056154277567668,1.0057159892995424,1.0058165608984724,1.0059171425545621,1.0060177342688175,1.0061183360422443,1.0062189478758485,1.0063195697706362,1.0064202017276132,1.0065208437477859,1.0066214958321607,1.0067221579817438,1.0068228301975419]
[]
["Diskonteringsnuvärde UTAN uppräkning med real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"B32/B29","v":1},{"$f":"C32/C29","v":0.98550724637681164},{"$f":"D32/D29","v":0.97122453266120579},0.95714881479655067,0.94327709284297756,0.92960641033800695,0.91613385366644162,0.90285655143939181,0.8897716738822995,0.87687643223183154,0.86416807814151519,0.85164390309598592,0.83930123783372523,0.82713745177816422,0.81514995247703137,0.80333618504982818,0.78005107823678976,0.75744090205601322,0.73548609330076642,0.71416765581378772,0.69346714405106913,0.67336664712205274,0.65384877329242796,0.63489663493612558,0.61649383392348434,0.59862444743294851,0.58127301417402244,0.56442452100955798,0.54806438996580253,0.53217846561896776,0.51675300284740333,0.50177465493878304,0.48723046204200682,0.47310783995383265,0.45939456923053318,0.44607878461515538,0.43314896477123777,0.42059392231410042,0.40840279413108294,0.39656503198235588,0.3850703933741717,0.37390893269665954,0.36307099261849546,0.35254719573100274,0.34232843643445193,0.33240587305954034,0.32277092021723469,0.31341524137035837,0.30433074162049295,0.2955095607039569,0.28694406619079871,0.27862684688092054,0.27055070639161843,0.26270865693099188,0.25509391325183267,0.24769988678076504,0.24052017991755453,0.23354858049965438,0.22677905642720061,0.22020575044380344,0.21382297506862072,0.20762520767532741,0.20160708571372368,0.19576340206984763,0.19008910056057671,{"$f":"BO32/BO29","v":0.18457927155882087},0.17922914774552171,0.17403409998478192,0.16898963331855635]
["Diskonteringsnuvärde (G/C)",{"$f":"B34/B29","v":1},{"$f":"C34/C29","v":0.96628019323671499},0.93369741184158328,0.90221331553890582,0.87179085687967117,0.84239423764769006,0.81398886673570514,0.78654131944191186,0.76001929813899149,0.73439159426937728,0.70962805162203302,0.68569953084753166,0.6625778751696777,0.64023587725332831,0.61864724718942365,0.59778658155955811,0.57762933354368518,0.55815178403578714,0.53933101373351766,0.52114487616897687,0.50357197164888279,0.48659162207347612,0.47018384660452511,0.45432933815380244,0.43900944066436515,0.4242061271579049,0.40990197852233884,0.39608016301467741,0.38272441645505206,0.36981902308859677,0.35734879709266243,0.34529906470760552,0.33365564697012212,0.32240484302881078,0.31153341402233209,0.30102856750119261,0.29087794237482389,0.2810695943662429,0.27159198195717832,0.26243395280712473,0.25358473063034348,0.24503390251536863,0.23677140667209676,0.22878752059204246,0.22107284960782775,0.21361831583844304,0.20641514750727233,0.19945486862031217,0.19272928899243888,0.18623049460998856,0.17995083831830877,0.17388293082332429,0.16801963199652811,0.16235404247316695,0.15687949553373359,0.15158954925921445,0.14647797895086029,0.14153876980556077,0.13676610983820417,0.13215438304269367,0.12769816278357288,0.12339220541048433,0.11923144408794722,0.11521098283319424,0.11132609075505079,{"$f":"BO34/BO29","v":0.10757219648707857},0.10394488280843214,0.1004398814460995,9.7053068052409763E-2]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"B35/B29","v":1},{"$f":"C35/C29","v":0.98550724637681164},0.97122453266120579,0.95714881479655067,0.94327709284297756,0.92960641033800695,0.91613385366644162,0.90285655143939181,0.8897716738822995,0.87687643223183154,0.86416807814151519,0.85164390309598592,0.83930123783372523,0.82713745177816422,0.81514995247703137,0.80333618504982818,0.78005107823678976,0.75744090205601322,0.73548609330076642,0.71416765581378772,0.69346714405106913,0.67336664712205274,0.65384877329242796,0.63489663493612558,0.61649383392348434,0.59862444743294851,0.58127301417402244,0.56442452100955798,0.54806438996580253,0.53217846561896776,0.51675300284740333,0.50177465493878304,0.48723046204200682,0.47310783995383265,0.45939456923053318,0.44607878461515538,0.43314896477123777,0.42059392231410042,0.40840279413108294,0.39656503198235588,0.3850703933741717,0.37390893269665954,0.36307099261849546,0.35254719573100274,0.34232843643445193,0.33240587305954034,0.32277092021723469,0.31341524137035837,0.30433074162049295,0.2955095607039569,0.28694406619079871,0.27862684688092054,0.27055070639161843,0.26270865693099188,0.25509391325183267,0.24769988678076504,0.24052017991755453,0.23354858049965438,0.22677905642720061,0.22020575044380344,0.21382297506862072,0.20762520767532741,0.20160708571372368,0.19576340206984763,0.19008910056057671,{"$f":"BO35/BO29","v":0.18457927155882087},0.17922914774552171,0.17403409998478192,0.16898963331855635]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"B36/B29","v":1},{"$f":"C36/C29","v":0.96628019323671499},0.93369741184158328,0.90221331553890582,0.87179085687967117,0.84239423764769006,0.81398886673570514,0.78654131944191186,0.76001929813899149,0.73439159426937728,0.70962805162203302,0.68569953084753166,0.6625778751696777,0.64023587725332831,0.61864724718942365,0.59778658155955811,0.57762933354368518,0.55815178403578714,0.53933101373351766,0.52114487616897687,0.50357197164888279,0.48659162207347612,0.47018384660452511,0.45432933815380244,0.43900944066436515,0.4242061271579049,0.40990197852233884,0.39608016301467741,0.38272441645505206,0.36981902308859677,0.35734879709266243,0.34529906470760552,0.33365564697012212,0.32240484302881078,0.31153341402233209,0.30102856750119261,0.29087794237482389,0.2810695943662429,0.27159198195717832,0.26243395280712473,0.25358473063034348,0.24503390251536863,0.23677140667209676,0.22878752059204246,0.22107284960782775,0.21361831583844304,0.20641514750727233,0.19945486862031217,0.19272928899243888,0.18623049460998856,0.17995083831830877,0.17388293082332429,0.16801963199652811,0.16235404247316695,0.15687949553373359,0.15158954925921445,0.14647797895086029,0.14153876980556077,0.13676610983820417,0.13215438304269367,0.12769816278357288,0.12339220541048433,0.11923144408794722,0.11521098283319424,0.11132609075505079,{"$f":"BO36/BO29","v":0.10757219648707857},0.10394488280843214,0.1004398814460995,9.7053068052409763E-2]
[]
["Uppräkningsfaktor för real BNP",{"$f":"IF((Kalkylvärden!$B$6+C28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(B28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1},{"$f":"IF((Kalkylvärden!$B$6+D28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(C28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.0149999999999999},{"$f":"IF((Kalkylvärden!$B$6+E28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(D28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.0302249999999997},{"$f":"IF((Kalkylvärden!$B$6+F28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(E28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.0456783749999996},{"$f":"IF((Kalkylvärden!$B$6+G28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(F28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.0613635506249994},{"$f":"IF((Kalkylvärden!$B$6+H28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(G28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.0772840038843743},{"$f":"IF((Kalkylvärden!$B$6+I28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(H28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.0934432639426397},{"$f":"IF((Kalkylvärden!$B$6+J28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(I28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.1098449129017791},{"$f":"IF((Kalkylvärden!$B$6+K28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(J28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.1264925865953057},{"$f":"IF((Kalkylvärden!$B$6+L28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(K28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.1433899753942351},{"$f":"IF((Kalkylvärden!$B$6+M28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(L28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.1605408250251485},{"$f":"IF((Kalkylvärden!$B$6+N28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(M28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.1779489374005256},{"$f":"IF((Kalkylvärden!$B$6+O28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(N28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.1956181714615333},{"$f":"IF((Kalkylvärden!$B$6+P28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(O28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.2135524440334562},{"$f":"IF((Kalkylvärden!$B$6+Q28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(P28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.2317557306939577},{"$f":"IF((Kalkylvärden!$B$6+R28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(Q28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.2502320666543669},{"$f":"IF((Kalkylvärden!$B$6+S28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(R28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.2689855476541823},{"$f":"IF((Kalkylvärden!$B$6+T28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(S28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.2880203308689948},{"$f":"IF((Kalkylvärden!$B$6+U28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(T28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.3073406358320296},{"$f":"IF((Kalkylvärden!$B$6+V28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(U28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.32695074536951},{"$f":"IF((Kalkylvärden!$B$6+W28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(V28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.3468550065500522},{"$f":"IF((Kalkylvärden!$B$6+X28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(W28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.3670578316483029},{"$f":"IF((Kalkylvärden!$B$6+Y28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(X28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.3875636991230271},{"$f":"IF((Kalkylvärden!$B$6+Z28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(Y28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.4083771546098725},{"$f":"IF((Kalkylvärden!$B$6+AA28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(Z28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.4295028119290203},{"$f":"IF((Kalkylvärden!$B$6+AB28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AA28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.4509453541079556},{"$f":"IF((Kalkylvärden!$B$6+AC28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AB28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.4727095344195746},{"$f":"IF((Kalkylvärden!$B$6+AD28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AC28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.4948001774358681},{"$f":"IF((Kalkylvärden!$B$6+AE28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AD28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.5172221800974057},{"$f":"IF((Kalkylvärden!$B$6+AF28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AE28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.5399805127988668},{"$f":"IF((Kalkylvärden!$B$6+AG28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AF28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.5630802204908494},{"$f":"IF((Kalkylvärden!$B$6+AH28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AG28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.586526423798212},{"$f":"IF((Kalkylvärden!$B$6+AI28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AH28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.6103243201551849},{"$f":"IF((Kalkylvärden!$B$6+AJ28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AI28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.6344791849575124},{"$f":"IF((Kalkylvärden!$B$6+AK28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AJ28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.6589963727318748},{"$f":"IF((Kalkylvärden!$B$6+AL28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AK28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.6838813183228529},{"$f":"IF((Kalkylvärden!$B$6+AM28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AL28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.7091395380976955},{"$f":"IF((Kalkylvärden!$B$6+AN28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AM28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.7347766311691606},{"$f":"IF((Kalkylvärden!$B$6+AO28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AN28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.7607982806366977},{"$f":"IF((Kalkylvärden!$B$6+AP28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AO28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.7872102548462478},{"$f":"IF((Kalkylvärden!$B$6+AQ28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AP28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AR28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AQ28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AS28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AR28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AT28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AS28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AU28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AT28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AV28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AU28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AW28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AV28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AX28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AW28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AY28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AX28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+AZ28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AY28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BA28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(AZ28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BB28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BA28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BC28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BB28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BD28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BC28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BE28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BD28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BF28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BE28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BG28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BF28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BH28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BG28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BI28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BH28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BJ28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BI28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BK28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BJ28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BL28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BK28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BM28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BL28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BN28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BM28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BO28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BN28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BP28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BO28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BQ28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BP28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BR28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BQ28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415},{"$f":"IF((Kalkylvärden!$B$6+BS28-1)<=(Kalkylvärden!$B$6+Kalkylvärden!$B$14),(1+$B$16/100)^(BR28-1),(1+$B$16/100)^(Kalkylvärden!$B$14))","v":1.8140184086689415}]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"(B32*B44)/B29","v":1},{"$f":"(C32*C44)/C29","v":1.0002898550724637},1.0005797941608905,1.0008698172896326,1.0011599244830498,1.0014501157655089,1.0017403911613825,1.0020307506950525,1.0023211943909063,1.0026117222733384,1.0029023343667509,1.0031930306955528,1.0034838112841602,1.0037746761569961,1.0040656253384908,1.0043566588530817,0.98987354471454803,0.97559928127989592,0.96153085686143946,0.94766530320090125,0.93399969484314871,0.92053114851896134,0.90725682253669482,0.89417391618272346,0.88127966913052336,0.86857136085827857,0.8560463100748873,0.84370187415424203,0.83153544857766981,0.81954446638441214,0.80772639763002774,0.79607874885260921,0.78459906254669121,0.77328491664474963,0.76213392400617674,0.75114373191362382,0.74031202157660836,0.72963650764227883,0.71911493771323409,0.70874509187229673,0.69852478221413827,0.67827768707749669,0.65861746426365619,0.63952710298065141,0.62099008550295143,0.60299037287967749,0.58551239105707797,0.56854101740324969,0.55206156762344538,0.53605978305464985,0.52052181832842814,0.50543422939137228,0.49078396187278178,0.47655833978951279,0.46274505457822251,0.44933215444552038,0.43630803402680973,0.42366142434487319,0.41138138305951455,0.39945728499981836,0.38787881297083815,0.37663594882675594,0.36571896480279192,0.35511841509836317,0.34482512770420776,{"$f":"(BO32*BO44)/BO29","v":0.33483019646640466},0.3251249733804219,0.31570106110852553,0.30655030571407549]
["Diskonteringsnuvärde (G/C)",{"$f":"(B34*B44)/B29","v":1},{"$f":"(C34*C44)/C29","v":0.98077439613526562},0.9619184161144948,0.94342495369608492,0.9252870392602186,0.90749783718222854,0.89005064325645977,0.87293888216965909,0.85615610502294137,0.83969598690139635,0.82355232449042293,0.80771903373788878,0.79219014756123796,0.77695981359868038,0.76202229200361404,0.74737195328145567,0.73300327616805372,0.71891084554889417,0.70508935041831011,0.6915335818779248,0.67823843117357874,0.66519888776999669,0.65241003746246884,0.63986706052483877,0.62756522989309638,0.61549990938389076,0.60366655194729613,0.59206069795316729,0.58067797351044148,0.56951408881875332,0.55856483655173861,0.54782609027142481,0.53729380287310025,0.52696400506008534,0.51683280384782637,0.50689638109674817,0.49715099207331459,0.48759296403875335,0.47821869486491259,0.46902465167672952,0.4600073695207979,0.44449600991086957,0.42950769034962377,0.41502477402768956,0.40103021884549989,0.38750755735979181,0.37444087740630699,0.36181480337589145,0.3496144781219605,0.33782554547804133,0.32643413336482047,0.31542683746681838,0.30479070545948311,0.29451322176814404,0.28458229284088971,0.27498623291804231,0.26571375028148231,0.25675393396764296,0.24809624092854077,0.23973048362573293,0.23164681804260434,0.22383573210087793,0.21628803446771788,0.20899484374025576,0.20194757799481139,{"$f":"(BO34*BO44)/BO29","v":0.19513794468851295},0.18855793090143169,0.18219979390775057,0.17605605206487085]
["Diskonteringsnuvärde (Pb och Lb) + (antal tåg)",{"$f":"(B32*B33*B44)/B29","v":1},{"$f":"(C32*C33*C44)/C29","v":1.0002898550724637},1.0005797941608905,1.0008698172896326,1.0011599244830498,1.0014501157655089,1.0017403911613825,1.0020307506950525,1.0023211943909063,1.0026117222733384,1.0029023343667509,1.0031930306955528,1.0034838112841602,1.0037746761569961,1.0040656253384908,1.0043566588530817,0.98987354471454803,0.97559928127989592,0.96153085686143946,0.94766530320090125,0.93399969484314871,0.92053114851896134,0.90725682253669482,0.89417391618272346,0.88127966913052336,0.86857136085827857,0.8560463100748873,0.84370187415424203,0.83153544857766981,0.81954446638441214,0.80772639763002774,0.79607874885260921,0.78459906254669121,0.77328491664474963,0.76213392400617674,0.75114373191362382,0.74031202157660836,0.72963650764227883,0.71911493771323409,0.70874509187229673,0.69852478221413827,0.67827768707749669,0.65861746426365619,0.63952710298065141,0.62099008550295143,0.60299037287967749,0.58551239105707797,0.56854101740324969,0.55206156762344538,0.53605978305464985,0.52052181832842814,0.50543422939137228,0.49078396187278178,0.47655833978951279,0.46274505457822251,0.44933215444552038,0.43630803402680973,0.42366142434487319,0.41138138305951455,0.39945728499981836,0.38787881297083815,0.37663594882675594,0.36571896480279192,0.35511841509836317,0.34482512770420776,{"$f":"(BO32*BO33*BO44)/BO29","v":0.33483019646640466},0.3251249733804219,0.31570106110852553,0.30655030571407549]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"(B33*B34*B44)/B29","v":1},{"$f":"(C33*C34*C44)/C29","v":0.98077439613526562},0.9619184161144948,0.94342495369608492,0.9252870392602186,0.90749783718222854,0.89005064325645977,0.87293888216965909,0.85615610502294137,0.83969598690139635,0.82355232449042293,0.80771903373788878,0.79219014756123796,0.77695981359868038,0.76202229200361404,0.74737195328145567,0.73300327616805372,0.71891084554889417,0.70508935041831011,0.6915335818779248,0.67823843117357874,0.66519888776999669,0.65241003746246884,0.63986706052483877,0.62756522989309638,0.61549990938389076,0.60366655194729613,0.59206069795316729,0.58067797351044148,0.56951408881875332,0.55856483655173861,0.54782609027142481,0.53729380287310025,0.52696400506008534,0.51683280384782637,0.50689638109674817,0.49715099207331459,0.48759296403875335,0.47821869486491259,0.46902465167672952,0.4600073695207979,0.44449600991086957,0.42950769034962377,0.41502477402768956,0.40103021884549989,0.38750755735979181,0.37444087740630699,0.36181480337589145,0.3496144781219605,0.33782554547804133,0.32643413336482047,0.31542683746681838,0.30479070545948311,0.29451322176814404,0.28458229284088971,0.27498623291804231,0.26571375028148231,0.25675393396764296,0.24809624092854077,0.23973048362573293,0.23164681804260434,0.22383573210087793,0.21628803446771788,0.20899484374025576,0.20194757799481139,{"$f":"(BO33*BO34*BO44)/BO29","v":0.19513794468851295},0.18855793090143169,0.18219979390775057,0.17605605206487085]
[]
["KALKYLRESULTAT (DISKONTERINGAR)"]
[]
["Investeringskostnader"]
["År",{"$f":"Indata!B11","v":-6},{"$f":"B55+1","v":-5},-4,-3,-2,-1,{"$f":"Indata!H11","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BN55+1","v":2084},2085,2086,2087,2088]
["Anläggningskostnader UA (prisnivå 2010-06)",{"$f":"Indata!B12","v":0},{"$f":"Indata!C12","v":0},{"$f":"Indata!D12","v":0},{"$f":"Indata!E12","v":0},{"$f":"Indata!F12","v":0},{"$f":"Indata!G12","v":0},{"$f":"Indata!H12","v":0},{"$f":"Indata!I12","v":0},{"$f":"Indata!J12","v":0},{"$f":"Indata!K12","v":0},{"$f":"Indata!L12","v":0},{"$f":"Indata!M12","v":0},{"$f":"Indata!N12","v":0},{"$f":"Indata!O12","v":0},{"$f":"Indata!P12","v":0},{"$f":"Indata!Q12","v":0},{"$f":"Indata!R12","v":0},{"$f":"Indata!S12","v":0},{"$f":"Indata!T12","v":0},{"$f":"Indata!U12","v":0},{"$f":"Indata!V12","v":0},{"$f":"Indata!W12","v":0},{"$f":"Indata!X12","v":0},{"$f":"Indata!Y12","v":0},{"$f":"Indata!Z12","v":0},{"$f":"Indata!AA12","v":0},{"$f":"Indata!AB12","v":0},{"$f":"Indata!AC12","v":0},{"$f":"Indata!AD12","v":0},{"$f":"Indata!AE12","v":0},{"$f":"Indata!AF12","v":0},{"$f":"Indata!AG12","v":0},{"$f":"Indata!AH12","v":0},{"$f":"Indata!AI12","v":0},{"$f":"Indata!AJ12","v":0},{"$f":"Indata!AK12","v":0},{"$f":"Indata!AL12","v":0},{"$f":"Indata!AM12","v":0},{"$f":"Indata!AN12","v":0},{"$f":"Indata!AO12","v":0},{"$f":"Indata!AP12","v":0},{"$f":"Indata!AQ12","v":0},{"$f":"Indata!AR12","v":0},{"$f":"Indata!AS12","v":0},{"$f":"Indata!AT12","v":0},{"$f":"Indata!AU12","v":0},{"$f":"Indata!AV12","v":0},{"$f":"Indata!AW12","v":0},{"$f":"Indata!AX12","v":0},{"$f":"Indata!AY12","v":0},{"$f":"Indata!AZ12","v":0},{"$f":"Indata!BA12","v":0},{"$f":"Indata!BB12","v":0},{"$f":"Indata!BC12","v":0},{"$f":"Indata!BD12","v":0},{"$f":"Indata!BE12","v":0},{"$f":"Indata!BF12","v":0},{"$f":"Indata!BG12","v":0},{"$f":"Indata!BH12","v":0},{"$f":"Indata!BI12","v":0},{"$f":"Indata!BJ12","v":0},{"$f":"Indata!BK12","v":0},{"$f":"Indata!BL12","v":0},{"$f":"Indata!BM12","v":0},{"$f":"Indata!BN12","v":0},{"$f":"Indata!BO12","v":0},{"$f":"Indata!BP12","v":0},{"$f":"Indata!BQ12","v":0},{"$f":"Indata!BR12","v":0},{"$f":"Indata!BS12","v":0}]
["Anläggningskostnader JA (prisnivå 2010-06)",{"$f":"Indata!B13","v":0},{"$f":"Indata!C13","v":0},{"$f":"Indata!D13","v":0},{"$f":"Indata!E13","v":0},{"$f":"Indata!F13","v":0},{"$f":"Indata!G13","v":0},{"$f":"Indata!H13","v":0},{"$f":"Indata!I13","v":0},{"$f":"Indata!J13","v":0},{"$f":"Indata!K13","v":0},{"$f":"Indata!L13","v":0},{"$f":"Indata!M13","v":0},{"$f":"Indata!N13","v":0},{"$f":"Indata!O13","v":0},{"$f":"Indata!P13","v":0},{"$f":"Indata!Q13","v":0},{"$f":"Indata!R13","v":0},{"$f":"Indata!S13","v":0},{"$f":"Indata!T13","v":0},{"$f":"Indata!U13","v":0},{"$f":"Indata!V13","v":0},{"$f":"Indata!W13","v":0},{"$f":"Indata!X13","v":0},{"$f":"Indata!Y13","v":0},{"$f":"Indata!Z13","v":0},{"$f":"Indata!AA13","v":0},{"$f":"Indata!AB13","v":0},{"$f":"Indata!AC13","v":0},{"$f":"Indata!AD13","v":0},{"$f":"Indata!AE13","v":0},{"$f":"Indata!AF13","v":0},{"$f":"Indata!AG13","v":0},{"$f":"Indata!AH13","v":0},{"$f":"Indata!AI13","v":0},{"$f":"Indata!AJ13","v":0},{"$f":"Indata!AK13","v":0},{"$f":"Indata!AL13","v":0},{"$f":"Indata!AM13","v":0},{"$f":"Indata!AN13","v":0},{"$f":"Indata!AO13","v":0},{"$f":"Indata!AP13","v":0},{"$f":"Indata!AQ13","v":0},{"$f":"Indata!AR13","v":0},{"$f":"Indata!AS13","v":0},{"$f":"Indata!AT13","v":0},{"$f":"Indata!AU13","v":0},{"$f":"Indata!AV13","v":0},{"$f":"Indata!AW13","v":0},{"$f":"Indata!AX13","v":0},{"$f":"Indata!AY13","v":0},{"$f":"Indata!AZ13","v":0},{"$f":"Indata!BA13","v":0},{"$f":"Indata!BB13","v":0},{"$f":"Indata!BC13","v":0},{"$f":"Indata!BD13","v":0},{"$f":"Indata!BE13","v":0},{"$f":"Indata!BF13","v":0},{"$f":"Indata!BG13","v":0},{"$f":"Indata!BH13","v":0},{"$f":"Indata!BI13","v":0},{"$f":"Indata!BJ13","v":0},{"$f":"Indata!BK13","v":0},{"$f":"Indata!BL13","v":0},{"$f":"Indata!BM13","v":0},{"$f":"Indata!BN13","v":0},{"$f":"Indata!BO13","v":0},{"$f":"Indata!BP13","v":0},{"$f":"Indata!BQ13","v":0},{"$f":"Indata!BR13","v":0},{"$f":"Indata!BS13","v":0}]
["SEK anl.kostn. UA med skattefaktor",{"$f":"B56*Kalkylvärden!$B$5","v":0},{"$f":"C56*Kalkylvärden!$B$5","v":0},{"$f":"D56*Kalkylvärden!$B$5","v":0},{"$f":"E56*Kalkylvärden!$B$5","v":0},{"$f":"F56*Kalkylvärden!$B$5","v":0},{"$f":"G56*Kalkylvärden!$B$5","v":0},{"$f":"H56*Kalkylvärden!$B$5","v":0},{"$f":"I56*Kalkylvärden!$B$5","v":0},{"$f":"J56*Kalkylvärden!$B$5","v":0},{"$f":"K56*Kalkylvärden!$B$5","v":0},{"$f":"L56*Kalkylvärden!$B$5","v":0},{"$f":"M56*Kalkylvärden!$B$5","v":0},{"$f":"N56*Kalkylvärden!$B$5","v":0},{"$f":"O56*Kalkylvärden!$B$5","v":0},{"$f":"P56*Kalkylvärden!$B$5","v":0},{"$f":"Q56*Kalkylvärden!$B$5","v":0},{"$f":"R56*Kalkylvärden!$B$5","v":0},{"$f":"S56*Kalkylvärden!$B$5","v":0},{"$f":"T56*Kalkylvärden!$B$5","v":0},{"$f":"U56*Kalkylvärden!$B$5","v":0},{"$f":"V56*Kalkylvärden!$B$5","v":0},{"$f":"W56*Kalkylvärden!$B$5","v":0},{"$f":"X56*Kalkylvärden!$B$5","v":0},{"$f":"Y56*Kalkylvärden!$B$5","v":0},{"$f":"Z56*Kalkylvärden!$B$5","v":0},{"$f":"AA56*Kalkylvärden!$B$5","v":0},{"$f":"AB56*Kalkylvärden!$B$5","v":0},{"$f":"AC56*Kalkylvärden!$B$5","v":0},{"$f":"AD56*Kalkylvärden!$B$5","v":0},{"$f":"AE56*Kalkylvärden!$B$5","v":0},{"$f":"AF56*Kalkylvärden!$B$5","v":0},{"$f":"AG56*Kalkylvärden!$B$5","v":0},{"$f":"AH56*Kalkylvärden!$B$5","v":0},{"$f":"AI56*Kalkylvärden!$B$5","v":0},{"$f":"AJ56*Kalkylvärden!$B$5","v":0},{"$f":"AK56*Kalkylvärden!$B$5","v":0},{"$f":"AL56*Kalkylvärden!$B$5","v":0},{"$f":"AM56*Kalkylvärden!$B$5","v":0},{"$f":"AN56*Kalkylvärden!$B$5","v":0},{"$f":"AO56*Kalkylvärden!$B$5","v":0},{"$f":"AP56*Kalkylvärden!$B$5","v":0},{"$f":"AQ56*Kalkylvärden!$B$5","v":0},{"$f":"AR56*Kalkylvärden!$B$5","v":0},{"$f":"AS56*Kalkylvärden!$B$5","v":0},{"$f":"AT56*Kalkylvärden!$B$5","v":0},{"$f":"AU56*Kalkylvärden!$B$5","v":0},{"$f":"AV56*Kalkylvärden!$B$5","v":0},{"$f":"AW56*Kalkylvärden!$B$5","v":0},{"$f":"AX56*Kalkylvärden!$B$5","v":0},{"$f":"AY56*Kalkylvärden!$B$5","v":0},{"$f":"AZ56*Kalkylvärden!$B$5","v":0},{"$f":"BA56*Kalkylvärden!$B$5","v":0},{"$f":"BB56*Kalkylvärden!$B$5","v":0},{"$f":"BC56*Kalkylvärden!$B$5","v":0},{"$f":"BD56*Kalkylvärden!$B$5","v":0},{"$f":"BE56*Kalkylvärden!$B$5","v":0},{"$f":"BF56*Kalkylvärden!$B$5","v":0},{"$f":"BG56*Kalkylvärden!$B$5","v":0},{"$f":"BH56*Kalkylvärden!$B$5","v":0},{"$f":"BI56*Kalkylvärden!$B$5","v":0},{"$f":"BJ56*Kalkylvärden!$B$5","v":0},{"$f":"BK56*Kalkylvärden!$B$5","v":0},{"$f":"BL56*Kalkylvärden!$B$5","v":0},{"$f":"BM56*Kalkylvärden!$B$5","v":0},{"$f":"BN56*Kalkylvärden!$B$5","v":0},{"$f":"BO56*Kalkylvärden!$B$5","v":0},{"$f":"BP56*Kalkylvärden!$B$5","v":0},{"$f":"BQ56*Kalkylvärden!$B$5","v":0},{"$f":"BR56*Kalkylvärden!$B$5","v":0},{"$f":"BS56*Kalkylvärden!$B$5","v":0}]
["SEK anl.kostn. JA med skattefaktor",{"$f":"B57*Kalkylvärden!$B$5","v":0},{"$f":"C57*Kalkylvärden!$B$5","v":0},{"$f":"D57*Kalkylvärden!$B$5","v":0},{"$f":"E57*Kalkylvärden!$B$5","v":0},{"$f":"F57*Kalkylvärden!$B$5","v":0},{"$f":"G57*Kalkylvärden!$B$5","v":0},{"$f":"H57*Kalkylvärden!$B$5","v":0},{"$f":"I57*Kalkylvärden!$B$5","v":0},{"$f":"J57*Kalkylvärden!$B$5","v":0},{"$f":"K57*Kalkylvärden!$B$5","v":0},{"$f":"L57*Kalkylvärden!$B$5","v":0},{"$f":"M57*Kalkylvärden!$B$5","v":0},{"$f":"N57*Kalkylvärden!$B$5","v":0},{"$f":"O57*Kalkylvärden!$B$5","v":0},{"$f":"P57*Kalkylvärden!$B$5","v":0},{"$f":"Q57*Kalkylvärden!$B$5","v":0},{"$f":"R57*Kalkylvärden!$B$5","v":0},{"$f":"S57*Kalkylvärden!$B$5","v":0},{"$f":"T57*Kalkylvärden!$B$5","v":0},{"$f":"U57*Kalkylvärden!$B$5","v":0},{"$f":"V57*Kalkylvärden!$B$5","v":0},{"$f":"W57*Kalkylvärden!$B$5","v":0},{"$f":"X57*Kalkylvärden!$B$5","v":0},{"$f":"Y57*Kalkylvärden!$B$5","v":0},{"$f":"Z57*Kalkylvärden!$B$5","v":0},{"$f":"AA57*Kalkylvärden!$B$5","v":0},{"$f":"AB57*Kalkylvärden!$B$5","v":0},{"$f":"AC57*Kalkylvärden!$B$5","v":0},{"$f":"AD57*Kalkylvärden!$B$5","v":0},{"$f":"AE57*Kalkylvärden!$B$5","v":0},{"$f":"AF57*Kalkylvärden!$B$5","v":0},{"$f":"AG57*Kalkylvärden!$B$5","v":0},{"$f":"AH57*Kalkylvärden!$B$5","v":0},{"$f":"AI57*Kalkylvärden!$B$5","v":0},{"$f":"AJ57*Kalkylvärden!$B$5","v":0},{"$f":"AK57*Kalkylvärden!$B$5","v":0},{"$f":"AL57*Kalkylvärden!$B$5","v":0},{"$f":"AM57*Kalkylvärden!$B$5","v":0},{"$f":"AN57*Kalkylvärden!$B$5","v":0},{"$f":"AO57*Kalkylvärden!$B$5","v":0},{"$f":"AP57*Kalkylvärden!$B$5","v":0},{"$f":"AQ57*Kalkylvärden!$B$5","v":0},{"$f":"AR57*Kalkylvärden!$B$5","v":0},{"$f":"AS57*Kalkylvärden!$B$5","v":0},{"$f":"AT57*Kalkylvärden!$B$5","v":0},{"$f":"AU57*Kalkylvärden!$B$5","v":0},{"$f":"AV57*Kalkylvärden!$B$5","v":0},{"$f":"AW57*Kalkylvärden!$B$5","v":0},{"$f":"AX57*Kalkylvärden!$B$5","v":0},{"$f":"AY57*Kalkylvärden!$B$5","v":0},{"$f":"AZ57*Kalkylvärden!$B$5","v":0},{"$f":"BA57*Kalkylvärden!$B$5","v":0},{"$f":"BB57*Kalkylvärden!$B$5","v":0},{"$f":"BC57*Kalkylvärden!$B$5","v":0},{"$f":"BD57*Kalkylvärden!$B$5","v":0},{"$f":"BE57*Kalkylvärden!$B$5","v":0},{"$f":"BF57*Kalkylvärden!$B$5","v":0},{"$f":"BG57*Kalkylvärden!$B$5","v":0},{"$f":"BH57*Kalkylvärden!$B$5","v":0},{"$f":"BI57*Kalkylvärden!$B$5","v":0},{"$f":"BJ57*Kalkylvärden!$B$5","v":0},{"$f":"BK57*Kalkylvärden!$B$5","v":0},{"$f":"BL57*Kalkylvärden!$B$5","v":0},{"$f":"BM57*Kalkylvärden!$B$5","v":0},{"$f":"BN57*Kalkylvärden!$B$5","v":0},{"$f":"BO57*Kalkylvärden!$B$5","v":0},{"$f":"BP57*Kalkylvärden!$B$5","v":0},{"$f":"BQ57*Kalkylvärden!$B$5","v":0},{"$f":"BR57*Kalkylvärden!$B$5","v":0},{"$f":"BS57*Kalkylvärden!$B$5","v":0}]
["Nuvärde SEK anl.kostn. UA",{"$f":"B58*H29","v":0},{"$f":"C58*G29","v":0},{"$f":"D58*F29","v":0},{"$f":"E58*E29","v":0},{"$f":"F58*D29","v":0},{"$f":"G58*C29","v":0},{"$f":"H58/B29","v":0},{"$f":"I58/C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nuvärde SEK anl.kostn. JA",{"$f":"B59*H29","v":0},{"$f":"C59*G29","v":0},{"$f":"D59*F29","v":0},{"$f":"E59*E29","v":0},{"$f":"F59*D29","v":0},{"$f":"G59*C29","v":0},{"$f":"H59/B29","v":0},{"$f":"I59/C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nuvärde SEK anl.kostn. UA-JA",{"$f":"IF(B55<=(Kalkylvärden!$B$6+Indata!$B$24),B60-B61,\"\")","v":0},{"$f":"IF(C55<=(Kalkylvärden!$B$6+Indata!$B$24),C60-C61,\"\")","v":0},{"$f":"IF(D55<=(Kalkylvärden!$B$6+Indata!$B$24),D60-D61,\"\")","v":0},{"$f":"IF(E55<=(Kalkylvärden!$B$6+Indata!$B$24),E60-E61,\"\")","v":0},{"$f":"IF(F55<=(Kalkylvärden!$B$6+Indata!$B$24),F60-F61,\"\")","v":0},{"$f":"IF(G55<=(Kalkylvärden!$B$6+Indata!$B$24),G60-G61,\"\")","v":0},{"$f":"IF(H55<=(Kalkylvärden!$B$6+Indata!$B$24),H60-H61,\"\")","v":0},{"$f":"IF(I55<=(Kalkylvärden!$B$6+Indata!$B$24),I60-I61,\"\")","v":0},{"$f":"IF(J55<=(Kalkylvärden!$B$6+Indata!$B$24),J60-J61,\"\")","v":0},{"$f":"IF(K55<=(Kalkylvärden!$B$6+Indata!$B$24),K60-K61,\"\")","v":0},{"$f":"IF(L55<=(Kalkylvärden!$B$6+Indata!$B$24),L60-L61,\"\")","v":0},{"$f":"IF(M55<=(Kalkylvärden!$B$6+Indata!$B$24),M60-M61,\"\")","v":0},{"$f":"IF(N55<=(Kalkylvärden!$B$6+Indata!$B$24),N60-N61,\"\")","v":0},{"$f":"IF(O55<=(Kalkylvärden!$B$6+Indata!$B$24),O60-O61,\"\")","v":0},{"$f":"IF(P55<=(Kalkylvärden!$B$6+Indata!$B$24),P60-P61,\"\")","v":0},{"$f":"IF(Q55<=(Kalkylvärden!$B$6+Indata!$B$24),Q60-Q61,\"\")","v":0},{"$f":"IF(R55<=(Kalkylvärden!$B$6+Indata!$B$24),R60-R61,\"\")","v":0},{"$f":"IF(S55<=(Kalkylvärden!$B$6+Indata!$B$24),S60-S61,\"\")","v":0},{"$f":"IF(T55<=(Kalkylvärden!$B$6+Indata!$B$24),T60-T61,\"\")","v":0},{"$f":"IF(U55<=(Kalkylvärden!$B$6+Indata!$B$24),U60-U61,\"\")","v":0},{"$f":"IF(V55<=(Kalkylvärden!$B$6+Indata!$B$24),V60-V61,\"\")","v":0},{"$f":"IF(W55<=(Kalkylvärden!$B$6+Indata!$B$24),W60-W61,\"\")","v":0},{"$f":"IF(X55<=(Kalkylvärden!$B$6+Indata!$B$24),X60-X61,\"\")","v":0},{"$f":"IF(Y55<=(Kalkylvärden!$B$6+Indata!$B$24),Y60-Y61,\"\")","v":0},{"$f":"IF(Z55<=(Kalkylvärden!$B$6+Indata!$B$24),Z60-Z61,\"\")","v":0},{"$f":"IF(AA55<=(Kalkylvärden!$B$6+Indata!$B$24),AA60-AA61,\"\")","v":0},{"$f":"IF(AB55<=(Kalkylvärden!$B$6+Indata!$B$24),AB60-AB61,\"\")","v":0},{"$f":"IF(AC55<=(Kalkylvärden!$B$6+Indata!$B$24),AC60-AC61,\"\")","v":0},{"$f":"IF(AD55<=(Kalkylvärden!$B$6+Indata!$B$24),AD60-AD61,\"\")","v":0},{"$f":"IF(AE55<=(Kalkylvärden!$B$6+Indata!$B$24),AE60-AE61,\"\")","v":0},{"$f":"IF(AF55<=(Kalkylvärden!$B$6+Indata!$B$24),AF60-AF61,\"\")","v":0},{"$f":"IF(AG55<=(Kalkylvärden!$B$6+Indata!$B$24),AG60-AG61,\"\")","v":0},{"$f":"IF(AH55<=(Kalkylvärden!$B$6+Indata!$B$24),AH60-AH61,\"\")","v":0},{"$f":"IF(AI55<=(Kalkylvärden!$B$6+Indata!$B$24),AI60-AI61,\"\")","v":0},{"$f":"IF(AJ55<=(Kalkylvärden!$B$6+Indata!$B$24),AJ60-AJ61,\"\")","v":0},{"$f":"IF(AK55<=(Kalkylvärden!$B$6+Indata!$B$24),AK60-AK61,\"\")","v":0},{"$f":"IF(AL55<=(Kalkylvärden!$B$6+Indata!$B$24),AL60-AL61,\"\")","v":0},{"$f":"IF(AM55<=(Kalkylvärden!$B$6+Indata!$B$24),AM60-AM61,\"\")","v":0},{"$f":"IF(AN55<=(Kalkylvärden!$B$6+Indata!$B$24),AN60-AN61,\"\")","v":0},{"$f":"IF(AO55<=(Kalkylvärden!$B$6+Indata!$B$24),AO60-AO61,\"\")","v":0},{"$f":"IF(AP55<=(Kalkylvärden!$B$6+Indata!$B$24),AP60-AP61,\"\")","v":0},{"$f":"IF(AQ55<=(Kalkylvärden!$B$6+Indata!$B$24),AQ60-AQ61,\"\")","v":0},{"$f":"IF(AR55<=(Kalkylvärden!$B$6+Indata!$B$24),AR60-AR61,\"\")","v":0},{"$f":"IF(AS55<=(Kalkylvärden!$B$6+Indata!$B$24),AS60-AS61,\"\")","v":0},{"$f":"IF(AT55<=(Kalkylvärden!$B$6+Indata!$B$24),AT60-AT61,\"\")","v":0},{"$f":"IF(AU55<=(Kalkylvärden!$B$6+Indata!$B$24),AU60-AU61,\"\")","v":0},{"$f":"IF(AV55<=(Kalkylvärden!$B$6+Indata!$B$24),AV60-AV61,\"\")","v":0},{"$f":"IF(AW55<=(Kalkylvärden!$B$6+Indata!$B$24),AW60-AW61,\"\")","v":""},{"$f":"IF(AX55<=(Kalkylvärden!$B$6+Indata!$B$24),AX60-AX61,\"\")","v":""},{"$f":"IF(AY55<=(Kalkylvärden!$B$6+Indata!$B$24),AY60-AY61,\"\")","v":""},{"$f":"IF(AZ55<=(Kalkylvärden!$B$6+Indata!$B$24),AZ60-AZ61,\"\")","v":""},{"$f":"IF(BA55<=(Kalkylvärden!$B$6+Indata!$B$24),BA60-BA61,\"\")","v":""},{"$f":"IF(BB55<=(Kalkylvärden!$B$6+Indata!$B$24),BB60-BB61,\"\")","v":""},{"$f":"IF(BC55<=(Kalkylvärden!$B$6+Indata!$B$24),BC60-BC61,\"\")","v":""},{"$f":"IF(BD55<=(Kalkylvärden!$B$6+Indata!$B$24),BD60-BD61,\"\")","v":""},{"$f":"IF(BE55<=(Kalkylvärden!$B$6+Indata!$B$24),BE60-BE61,\"\")","v":""},{"$f":"IF(BF55<=(Kalkylvärden!$B$6+Indata!$B$24),BF60-BF61,\"\")","v":""},{"$f":"IF(BG55<=(Kalkylvärden!$B$6+Indata!$B$24),BG60-BG61,\"\")","v":""},{"$f":"IF(BH55<=(Kalkylvärden!$B$6+Indata!$B$24),BH60-BH61,\"\")","v":""},{"$f":"IF(BI55<=(Kalkylvärden!$B$6+Indata!$B$24),BI60-BI61,\"\")","v":""},{"$f":"IF(BJ55<=(Kalkylvärden!$B$6+Indata!$B$24),BJ60-BJ61,\"\")","v":""},{"$f":"IF(BK55<=(Kalkylvärden!$B$6+Indata!$B$24),BK60-BK61,\"\")","v":""},{"$f":"IF(BL55<=(Kalkylvärden!$B$6+Indata!$B$24),BL60-BL61,\"\")","v":""},{"$f":"IF(BM55<=(Kalkylvärden!$B$6+Indata!$B$24),BM60-BM61,\"\")","v":""},{"$f":"IF(BN55<=(Kalkylvärden!$B$6+Indata!$B$24),BN60-BN61,\"\")","v":""},{"$f":"IF(BO55<=(Kalkylvärden!$B$6+Indata!$B$24),BO60-BO61,\"\")","v":""},{"$f":"IF(BP55<=(Kalkylvärden!$B$6+Indata!$B$24),BP60-BP61,\"\")","v":""},{"$f":"IF(BQ55<=(Kalkylvärden!$B$6+Indata!$B$24),BQ60-BQ61,\"\")","v":""},{"$f":"IF(BR55<=(Kalkylvärden!$B$6+Indata!$B$24),BR60-BR61,\"\")","v":""},{"$f":"IF(BS55<=(Kalkylvärden!$B$6+Indata!$B$24),BS60-BS61,\"\")","v":""}]
["Summa nuvärde SEK anläggningskostnader (mkr)",{"$f":"SUM(B62:BS62)","v":0}]
[]
["Reinvesteringskostnader"]
["År",{"$f":"Indata!B17","v":-6},{"$f":"B66+1","v":-5},{"$f":"C66+1","v":-4},{"$f":"D66+1","v":-3},{"$f":"E66+1","v":-2},{"$f":"F66+1","v":-1},{"$f":"Indata!H17","v":2025},{"$f":"H66+1","v":2026},{"$f":"I66+1","v":2027},{"$f":"J66+1","v":2028},{"$f":"K66+1","v":2029},{"$f":"L66+1","v":2030},{"$f":"M66+1","v":2031},{"$f":"N66+1","v":2032},{"$f":"O66+1","v":2033},{"$f":"P66+1","v":2034},{"$f":"Q66+1","v":2035},{"$f":"R66+1","v":2036},{"$f":"S66+1","v":2037},{"$f":"T66+1","v":2038},{"$f":"U66+1","v":2039},{"$f":"V66+1","v":2040},{"$f":"W66+1","v":2041},{"$f":"X66+1","v":2042},{"$f":"Y66+1","v":2043},{"$f":"Z66+1","v":2044},{"$f":"AA66+1","v":2045},{"$f":"AB66+1","v":2046},{"$f":"AC66+1","v":2047},{"$f":"AD66+1","v":2048},{"$f":"AE66+1","v":2049},{"$f":"AF66+1","v":2050},{"$f":"AG66+1","v":2051},{"$f":"AH66+1","v":2052},{"$f":"AI66+1","v":2053},{"$f":"AJ66+1","v":2054},{"$f":"AK66+1","v":2055},{"$f":"AL66+1","v":2056},{"$f":"AM66+1","v":2057},{"$f":"AN66+1","v":2058},{"$f":"AO66+1","v":2059},{"$f":"AP66+1","v":2060},{"$f":"AQ66+1","v":2061},{"$f":"AR66+1","v":2062},{"$f":"AS66+1","v":2063},{"$f":"AT66+1","v":2064},{"$f":"AU66+1","v":2065},{"$f":"AV66+1","v":2066},{"$f":"AW66+1","v":2067},{"$f":"AX66+1","v":2068},{"$f":"AY66+1","v":2069},{"$f":"AZ66+1","v":2070},{"$f":"BA66+1","v":2071},{"$f":"BB66+1","v":2072},{"$f":"BC66+1","v":2073},{"$f":"BD66+1","v":2074},{"$f":"BE66+1","v":2075},{"$f":"BF66+1","v":2076},{"$f":"BG66+1","v":2077},{"$f":"BH66+1","v":2078},{"$f":"BI66+1","v":2079},{"$f":"BJ66+1","v":2080},{"$f":"BK66+1","v":2081},{"$f":"BL66+1","v":2082},{"$f":"BM66+1","v":2083},{"$f":"BN66+1","v":2084},{"$f":"BO66+1","v":2085},{"$f":"BP66+1","v":2086},{"$f":"BQ66+1","v":2087},{"$f":"BR66+1","v":2088}]
["Anläggningskostnader UA (prisnivå 2010-06)",{"$f":"Indata!B18","v":0},{"$f":"Indata!C18","v":0},{"$f":"Indata!D18","v":0},{"$f":"Indata!E18","v":0},{"$f":"Indata!F18","v":0},{"$f":"Indata!G18","v":0},{"$f":"Indata!H18","v":0},{"$f":"Indata!I18","v":0},{"$f":"Indata!J18","v":0},{"$f":"Indata!K18","v":0},{"$f":"Indata!L18","v":0},{"$f":"Indata!M18","v":0},{"$f":"Indata!N18","v":0},{"$f":"Indata!O18","v":0},{"$f":"Indata!P18","v":0},{"$f":"Indata!Q18","v":0},{"$f":"Indata!R18","v":0},{"$f":"Indata!S18","v":0},{"$f":"Indata!T18","v":0},{"$f":"Indata!U18","v":0},{"$f":"Indata!V18","v":0},{"$f":"Indata!W18","v":0},{"$f":"Indata!X18","v":0},{"$f":"Indata!Y18","v":0},{"$f":"Indata!Z18","v":0},{"$f":"Indata!AA18","v":0},{"$f":"Indata!AB18","v":0},{"$f":"Indata!AC18","v":0},{"$f":"Indata!AD18","v":0},{"$f":"Indata!AE18","v":0},{"$f":"Indata!AF18","v":0},{"$f":"Indata!AG18","v":0},{"$f":"Indata!AH18","v":0},{"$f":"Indata!AI18","v":0},{"$f":"Indata!AJ18","v":0},{"$f":"Indata!AK18","v":0},{"$f":"Indata!AL18","v":0},{"$f":"Indata!AM18","v":0},{"$f":"Indata!AN18","v":0},{"$f":"Indata!AO18","v":0},{"$f":"Indata!AP18","v":0},{"$f":"Indata!AQ18","v":0},{"$f":"Indata!AR18","v":0},{"$f":"Indata!AS18","v":0},{"$f":"Indata!AT18","v":0},{"$f":"Indata!AU18","v":0},{"$f":"Indata!AV18","v":0},{"$f":"Indata!AW18","v":0},{"$f":"Indata!AX18","v":0},{"$f":"Indata!AY18","v":0},{"$f":"Indata!AZ18","v":0},{"$f":"Indata!BA18","v":0},{"$f":"Indata!BB18","v":0},{"$f":"Indata!BC18","v":0},{"$f":"Indata!BD18","v":0},{"$f":"Indata!BE18","v":0},{"$f":"Indata!BF18","v":0},{"$f":"Indata!BG18","v":0},{"$f":"Indata!BH18","v":0},{"$f":"Indata!BI18","v":0},{"$f":"Indata!BJ18","v":0},{"$f":"Indata!BK18","v":0},{"$f":"Indata!BL18","v":0},{"$f":"Indata!BM18","v":0},{"$f":"Indata!BN18","v":0},{"$f":"Indata!BO18","v":0},{"$f":"Indata!BP18","v":0},{"$f":"Indata!BQ18","v":0},{"$f":"Indata!BR18","v":0},{"$f":"Indata!BS18","v":0}]
["Anläggningskostnader JA (prisnivå 2010-06)",{"$f":"Indata!B19","v":0},{"$f":"Indata!C19","v":0},{"$f":"Indata!D19","v":0},{"$f":"Indata!E19","v":0},{"$f":"Indata!F19","v":0},{"$f":"Indata!G19","v":0},{"$f":"Indata!H19","v":0},{"$f":"Indata!I19","v":0},{"$f":"Indata!J19","v":0},{"$f":"Indata!K19","v":0},{"$f":"Indata!L19","v":0},{"$f":"Indata!M19","v":0},{"$f":"Indata!N19","v":0},{"$f":"Indata!O19","v":0},{"$f":"Indata!P19","v":0},{"$f":"Indata!Q19","v":0},{"$f":"Indata!R19","v":0},{"$f":"Indata!S19","v":0},{"$f":"Indata!T19","v":0},{"$f":"Indata!U19","v":0},{"$f":"Indata!V19","v":0},{"$f":"Indata!W19","v":0},{"$f":"Indata!X19","v":0},{"$f":"Indata!Y19","v":0},{"$f":"Indata!Z19","v":0},{"$f":"Indata!AA19","v":0},{"$f":"Indata!AB19","v":0},{"$f":"Indata!AC19","v":0},{"$f":"Indata!AD19","v":0},{"$f":"Indata!AE19","v":0},{"$f":"Indata!AF19","v":0},{"$f":"Indata!AG19","v":0},{"$f":"Indata!AH19","v":0},{"$f":"Indata!AI19","v":0},{"$f":"Indata!AJ19","v":0},{"$f":"Indata!AK19","v":0},{"$f":"Indata!AL19","v":0},{"$f":"Indata!AM19","v":0},{"$f":"Indata!AN19","v":0},{"$f":"Indata!AO19","v":0},{"$f":"Indata!AP19","v":0},{"$f":"Indata!AQ19","v":0},{"$f":"Indata!AR19","v":0},{"$f":"Indata!AS19","v":0},{"$f":"Indata!AT19","v":0},{"$f":"Indata!AU19","v":0},{"$f":"Indata!AV19","v":0},{"$f":"Indata!AW19","v":0},{"$f":"Indata!AX19","v":0},{"$f":"Indata!AY19","v":0},{"$f":"Indata!AZ19","v":0},{"$f":"Indata!BA19","v":0},{"$f":"Indata!BB19","v":0},{"$f":"Indata!BC19","v":0},{"$f":"Indata!BD19","v":0},{"$f":"Indata!BE19","v":0},{"$f":"Indata!BF19","v":0},{"$f":"Indata!BG19","v":0},{"$f":"Indata!BH19","v":0},{"$f":"Indata!BI19","v":0},{"$f":"Indata!BJ19","v":0},{"$f":"Indata!BK19","v":0},{"$f":"Indata!BL19","v":0},{"$f":"Indata!BM19","v":0},{"$f":"Indata!BN19","v":0},{"$f":"Indata!BO19","v":0},{"$f":"Indata!BP19","v":0},{"$f":"Indata!BQ19","v":0},{"$f":"Indata!BR19","v":0},{"$f":"Indata!BS19","v":0}]
["SEK anl.kostn. UA med skattefaktor",{"$f":"B67*Kalkylvärden!$B$5","v":0},{"$f":"C67*Kalkylvärden!$B$5","v":0},{"$f":"D67*Kalkylvärden!$B$5","v":0},{"$f":"E67*Kalkylvärden!$B$5","v":0},{"$f":"F67*Kalkylvärden!$B$5","v":0},{"$f":"G67*Kalkylvärden!$B$5","v":0},{"$f":"H67*Kalkylvärden!$B$5","v":0},{"$f":"I67*Kalkylvärden!$B$5","v":0},{"$f":"J67*Kalkylvärden!$B$5","v":0},{"$f":"K67*Kalkylvärden!$B$5","v":0},{"$f":"L67*Kalkylvärden!$B$5","v":0},{"$f":"M67*Kalkylvärden!$B$5","v":0},{"$f":"N67*Kalkylvärden!$B$5","v":0},{"$f":"O67*Kalkylvärden!$B$5","v":0},{"$f":"P67*Kalkylvärden!$B$5","v":0},{"$f":"Q67*Kalkylvärden!$B$5","v":0},{"$f":"R67*Kalkylvärden!$B$5","v":0},{"$f":"S67*Kalkylvärden!$B$5","v":0},{"$f":"T67*Kalkylvärden!$B$5","v":0},{"$f":"U67*Kalkylvärden!$B$5","v":0},{"$f":"V67*Kalkylvärden!$B$5","v":0},{"$f":"W67*Kalkylvärden!$B$5","v":0},{"$f":"X67*Kalkylvärden!$B$5","v":0},{"$f":"Y67*Kalkylvärden!$B$5","v":0},{"$f":"Z67*Kalkylvärden!$B$5","v":0},{"$f":"AA67*Kalkylvärden!$B$5","v":0},{"$f":"AB67*Kalkylvärden!$B$5","v":0},{"$f":"AC67*Kalkylvärden!$B$5","v":0},{"$f":"AD67*Kalkylvärden!$B$5","v":0},{"$f":"AE67*Kalkylvärden!$B$5","v":0},{"$f":"AF67*Kalkylvärden!$B$5","v":0},{"$f":"AG67*Kalkylvärden!$B$5","v":0},{"$f":"AH67*Kalkylvärden!$B$5","v":0},{"$f":"AI67*Kalkylvärden!$B$5","v":0},{"$f":"AJ67*Kalkylvärden!$B$5","v":0},{"$f":"AK67*Kalkylvärden!$B$5","v":0},{"$f":"AL67*Kalkylvärden!$B$5","v":0},{"$f":"AM67*Kalkylvärden!$B$5","v":0},{"$f":"AN67*Kalkylvärden!$B$5","v":0},{"$f":"AO67*Kalkylvärden!$B$5","v":0},{"$f":"AP67*Kalkylvärden!$B$5","v":0},{"$f":"AQ67*Kalkylvärden!$B$5","v":0},{"$f":"AR67*Kalkylvärden!$B$5","v":0},{"$f":"AS67*Kalkylvärden!$B$5","v":0},{"$f":"AT67*Kalkylvärden!$B$5","v":0},{"$f":"AU67*Kalkylvärden!$B$5","v":0},{"$f":"AV67*Kalkylvärden!$B$5","v":0},{"$f":"AW67*Kalkylvärden!$B$5","v":0},{"$f":"AX67*Kalkylvärden!$B$5","v":0},{"$f":"AY67*Kalkylvärden!$B$5","v":0},{"$f":"AZ67*Kalkylvärden!$B$5","v":0},{"$f":"BA67*Kalkylvärden!$B$5","v":0},{"$f":"BB67*Kalkylvärden!$B$5","v":0},{"$f":"BC67*Kalkylvärden!$B$5","v":0},{"$f":"BD67*Kalkylvärden!$B$5","v":0},{"$f":"BE67*Kalkylvärden!$B$5","v":0},{"$f":"BF67*Kalkylvärden!$B$5","v":0},{"$f":"BG67*Kalkylvärden!$B$5","v":0},{"$f":"BH67*Kalkylvärden!$B$5","v":0},{"$f":"BI67*Kalkylvärden!$B$5","v":0},{"$f":"BJ67*Kalkylvärden!$B$5","v":0},{"$f":"BK67*Kalkylvärden!$B$5","v":0},{"$f":"BL67*Kalkylvärden!$B$5","v":0},{"$f":"BM67*Kalkylvärden!$B$5","v":0},{"$f":"BN67*Kalkylvärden!$B$5","v":0},{"$f":"BO67*Kalkylvärden!$B$5","v":0},{"$f":"BP67*Kalkylvärden!$B$5","v":0},{"$f":"BQ67*Kalkylvärden!$B$5","v":0},{"$f":"BR67*Kalkylvärden!$B$5","v":0},{"$f":"BS67*Kalkylvärden!$B$5","v":0}]
["SEK anl.kostn. JA med skattefaktor",{"$f":"B68*Kalkylvärden!$B$5","v":0},{"$f":"C68*Kalkylvärden!$B$5","v":0},{"$f":"D68*Kalkylvärden!$B$5","v":0},{"$f":"E68*Kalkylvärden!$B$5","v":0},{"$f":"F68*Kalkylvärden!$B$5","v":0},{"$f":"G68*Kalkylvärden!$B$5","v":0},{"$f":"H68*Kalkylvärden!$B$5","v":0},{"$f":"I68*Kalkylvärden!$B$5","v":0},{"$f":"J68*Kalkylvärden!$B$5","v":0},{"$f":"K68*Kalkylvärden!$B$5","v":0},{"$f":"L68*Kalkylvärden!$B$5","v":0},{"$f":"M68*Kalkylvärden!$B$5","v":0},{"$f":"N68*Kalkylvärden!$B$5","v":0},{"$f":"O68*Kalkylvärden!$B$5","v":0},{"$f":"P68*Kalkylvärden!$B$5","v":0},{"$f":"Q68*Kalkylvärden!$B$5","v":0},{"$f":"R68*Kalkylvärden!$B$5","v":0},{"$f":"S68*Kalkylvärden!$B$5","v":0},{"$f":"T68*Kalkylvärden!$B$5","v":0},{"$f":"U68*Kalkylvärden!$B$5","v":0},{"$f":"V68*Kalkylvärden!$B$5","v":0},{"$f":"W68*Kalkylvärden!$B$5","v":0},{"$f":"X68*Kalkylvärden!$B$5","v":0},{"$f":"Y68*Kalkylvärden!$B$5","v":0},{"$f":"Z68*Kalkylvärden!$B$5","v":0},{"$f":"AA68*Kalkylvärden!$B$5","v":0},{"$f":"AB68*Kalkylvärden!$B$5","v":0},{"$f":"AC68*Kalkylvärden!$B$5","v":0},{"$f":"AD68*Kalkylvärden!$B$5","v":0},{"$f":"AE68*Kalkylvärden!$B$5","v":0},{"$f":"AF68*Kalkylvärden!$B$5","v":0},{"$f":"AG68*Kalkylvärden!$B$5","v":0},{"$f":"AH68*Kalkylvärden!$B$5","v":0},{"$f":"AI68*Kalkylvärden!$B$5","v":0},{"$f":"AJ68*Kalkylvärden!$B$5","v":0},{"$f":"AK68*Kalkylvärden!$B$5","v":0},{"$f":"AL68*Kalkylvärden!$B$5","v":0},{"$f":"AM68*Kalkylvärden!$B$5","v":0},{"$f":"AN68*Kalkylvärden!$B$5","v":0},{"$f":"AO68*Kalkylvärden!$B$5","v":0},{"$f":"AP68*Kalkylvärden!$B$5","v":0},{"$f":"AQ68*Kalkylvärden!$B$5","v":0},{"$f":"AR68*Kalkylvärden!$B$5","v":0},{"$f":"AS68*Kalkylvärden!$B$5","v":0},{"$f":"AT68*Kalkylvärden!$B$5","v":0},{"$f":"AU68*Kalkylvärden!$B$5","v":0},{"$f":"AV68*Kalkylvärden!$B$5","v":0},{"$f":"AW68*Kalkylvärden!$B$5","v":0},{"$f":"AX68*Kalkylvärden!$B$5","v":0},{"$f":"AY68*Kalkylvärden!$B$5","v":0},{"$f":"AZ68*Kalkylvärden!$B$5","v":0},{"$f":"BA68*Kalkylvärden!$B$5","v":0},{"$f":"BB68*Kalkylvärden!$B$5","v":0},{"$f":"BC68*Kalkylvärden!$B$5","v":0},{"$f":"BD68*Kalkylvärden!$B$5","v":0},{"$f":"BE68*Kalkylvärden!$B$5","v":0},{"$f":"BF68*Kalkylvärden!$B$5","v":0},{"$f":"BG68*Kalkylvärden!$B$5","v":0},{"$f":"BH68*Kalkylvärden!$B$5","v":0},{"$f":"BI68*Kalkylvärden!$B$5","v":0},{"$f":"BJ68*Kalkylvärden!$B$5","v":0},{"$f":"BK68*Kalkylvärden!$B$5","v":0},{"$f":"BL68*Kalkylvärden!$B$5","v":0},{"$f":"BM68*Kalkylvärden!$B$5","v":0},{"$f":"BN68*Kalkylvärden!$B$5","v":0},{"$f":"BO68*Kalkylvärden!$B$5","v":0},{"$f":"BP68*Kalkylvärden!$B$5","v":0},{"$f":"BQ68*Kalkylvärden!$B$5","v":0},{"$f":"BR68*Kalkylvärden!$B$5","v":0},{"$f":"BS68*Kalkylvärden!$B$5","v":0}]
["Nuvärde SEK anl.kostn. UA",{"$f":"B69*H29","v":0},{"$f":"C69*G29","v":0},{"$f":"D69*F29","v":0},{"$f":"E69*E29","v":0},{"$f":"F69*D29","v":0},{"$f":"G69*C29","v":0},{"$f":"H69/B29","v":0},{"$f":"I69/C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nuvärde SEK anl.kostn. JA",{"$f":"B70*H29","v":0},{"$f":"C70*G29","v":0},{"$f":"D70*F29","v":0},{"$f":"E70*E29","v":0},{"$f":"F70*D29","v":0},{"$f":"G70*C29","v":0},{"$f":"H70/B29","v":0},{"$f":"I70/C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nuvärde SEK anl.kostn. UA-JA",{"$f":"IF(B66<=(Kalkylvärden!$B$6+Indata!$B$24),B71-B72,\"\")","v":0},{"$f":"IF(C66<=(Kalkylvärden!$B$6+Indata!$B$24),C71-C72,\"\")","v":0},{"$f":"IF(D66<=(Kalkylvärden!$B$6+Indata!$B$24),D71-D72,\"\")","v":0},{"$f":"IF(E66<=(Kalkylvärden!$B$6+Indata!$B$24),E71-E72,\"\")","v":0},{"$f":"IF(F66<=(Kalkylvärden!$B$6+Indata!$B$24),F71-F72,\"\")","v":0},{"$f":"IF(G66<=(Kalkylvärden!$B$6+Indata!$B$24),G71-G72,\"\")","v":0},{"$f":"IF(H66<=(Kalkylvärden!$B$6+Indata!$B$24),H71-H72,\"\")","v":0},{"$f":"IF(I66<=(Kalkylvärden!$B$6+Indata!$B$24),I71-I72,\"\")","v":0},{"$f":"IF(J66<=(Kalkylvärden!$B$6+Indata!$B$24),J71-J72,\"\")","v":0},{"$f":"IF(K66<=(Kalkylvärden!$B$6+Indata!$B$24),K71-K72,\"\")","v":0},{"$f":"IF(L66<=(Kalkylvärden!$B$6+Indata!$B$24),L71-L72,\"\")","v":0},{"$f":"IF(M66<=(Kalkylvärden!$B$6+Indata!$B$24),M71-M72,\"\")","v":0},{"$f":"IF(N66<=(Kalkylvärden!$B$6+Indata!$B$24),N71-N72,\"\")","v":0},{"$f":"IF(O66<=(Kalkylvärden!$B$6+Indata!$B$24),O71-O72,\"\")","v":0},{"$f":"IF(P66<=(Kalkylvärden!$B$6+Indata!$B$24),P71-P72,\"\")","v":0},{"$f":"IF(Q66<=(Kalkylvärden!$B$6+Indata!$B$24),Q71-Q72,\"\")","v":0},{"$f":"IF(R66<=(Kalkylvärden!$B$6+Indata!$B$24),R71-R72,\"\")","v":0},{"$f":"IF(S66<=(Kalkylvärden!$B$6+Indata!$B$24),S71-S72,\"\")","v":0},{"$f":"IF(T66<=(Kalkylvärden!$B$6+Indata!$B$24),T71-T72,\"\")","v":0},{"$f":"IF(U66<=(Kalkylvärden!$B$6+Indata!$B$24),U71-U72,\"\")","v":0},{"$f":"IF(V66<=(Kalkylvärden!$B$6+Indata!$B$24),V71-V72,\"\")","v":0},{"$f":"IF(W66<=(Kalkylvärden!$B$6+Indata!$B$24),W71-W72,\"\")","v":0},{"$f":"IF(X66<=(Kalkylvärden!$B$6+Indata!$B$24),X71-X72,\"\")","v":0},{"$f":"IF(Y66<=(Kalkylvärden!$B$6+Indata!$B$24),Y71-Y72,\"\")","v":0},{"$f":"IF(Z66<=(Kalkylvärden!$B$6+Indata!$B$24),Z71-Z72,\"\")","v":0},{"$f":"IF(AA66<=(Kalkylvärden!$B$6+Indata!$B$24),AA71-AA72,\"\")","v":0},{"$f":"IF(AB66<=(Kalkylvärden!$B$6+Indata!$B$24),AB71-AB72,\"\")","v":0},{"$f":"IF(AC66<=(Kalkylvärden!$B$6+Indata!$B$24),AC71-AC72,\"\")","v":0},{"$f":"IF(AD66<=(Kalkylvärden!$B$6+Indata!$B$24),AD71-AD72,\"\")","v":0},{"$f":"IF(AE66<=(Kalkylvärden!$B$6+Indata!$B$24),AE71-AE72,\"\")","v":0},{"$f":"IF(AF66<=(Kalkylvärden!$B$6+Indata!$B$24),AF71-AF72,\"\")","v":0},{"$f":"IF(AG66<=(Kalkylvärden!$B$6+Indata!$B$24),AG71-AG72,\"\")","v":0},{"$f":"IF(AH66<=(Kalkylvärden!$B$6+Indata!$B$24),AH71-AH72,\"\")","v":0},{"$f":"IF(AI66<=(Kalkylvärden!$B$6+Indata!$B$24),AI71-AI72,\"\")","v":0},{"$f":"IF(AJ66<=(Kalkylvärden!$B$6+Indata!$B$24),AJ71-AJ72,\"\")","v":0},{"$f":"IF(AK66<=(Kalkylvärden!$B$6+Indata!$B$24),AK71-AK72,\"\")","v":0},{"$f":"IF(AL66<=(Kalkylvärden!$B$6+Indata!$B$24),AL71-AL72,\"\")","v":0},{"$f":"IF(AM66<=(Kalkylvärden!$B$6+Indata!$B$24),AM71-AM72,\"\")","v":0},{"$f":"IF(AN66<=(Kalkylvärden!$B$6+Indata!$B$24),AN71-AN72,\"\")","v":0},{"$f":"IF(AO66<=(Kalkylvärden!$B$6+Indata!$B$24),AO71-AO72,\"\")","v":0},{"$f":"IF(AP66<=(Kalkylvärden!$B$6+Indata!$B$24),AP71-AP72,\"\")","v":0},{"$f":"IF(AQ66<=(Kalkylvärden!$B$6+Indata!$B$24),AQ71-AQ72,\"\")","v":0},{"$f":"IF(AR66<=(Kalkylvärden!$B$6+Indata!$B$24),AR71-AR72,\"\")","v":0},{"$f":"IF(AS66<=(Kalkylvärden!$B$6+Indata!$B$24),AS71-AS72,\"\")","v":0},{"$f":"IF(AT66<=(Kalkylvärden!$B$6+Indata!$B$24),AT71-AT72,\"\")","v":0},{"$f":"IF(AU66<=(Kalkylvärden!$B$6+Indata!$B$24),AU71-AU72,\"\")","v":0},{"$f":"IF(AV66<=(Kalkylvärden!$B$6+Indata!$B$24),AV71-AV72,\"\")","v":0},{"$f":"IF(AW66<=(Kalkylvärden!$B$6+Indata!$B$24),AW71-AW72,\"\")","v":""},{"$f":"IF(AX66<=(Kalkylvärden!$B$6+Indata!$B$24),AX71-AX72,\"\")","v":""},{"$f":"IF(AY66<=(Kalkylvärden!$B$6+Indata!$B$24),AY71-AY72,\"\")","v":""},{"$f":"IF(AZ66<=(Kalkylvärden!$B$6+Indata!$B$24),AZ71-AZ72,\"\")","v":""},{"$f":"IF(BA66<=(Kalkylvärden!$B$6+Indata!$B$24),BA71-BA72,\"\")","v":""},{"$f":"IF(BB66<=(Kalkylvärden!$B$6+Indata!$B$24),BB71-BB72,\"\")","v":""},{"$f":"IF(BC66<=(Kalkylvärden!$B$6+Indata!$B$24),BC71-BC72,\"\")","v":""},{"$f":"IF(BD66<=(Kalkylvärden!$B$6+Indata!$B$24),BD71-BD72,\"\")","v":""},{"$f":"IF(BE66<=(Kalkylvärden!$B$6+Indata!$B$24),BE71-BE72,\"\")","v":""},{"$f":"IF(BF66<=(Kalkylvärden!$B$6+Indata!$B$24),BF71-BF72,\"\")","v":""},{"$f":"IF(BG66<=(Kalkylvärden!$B$6+Indata!$B$24),BG71-BG72,\"\")","v":""},{"$f":"IF(BH66<=(Kalkylvärden!$B$6+Indata!$B$24),BH71-BH72,\"\")","v":""},{"$f":"IF(BI66<=(Kalkylvärden!$B$6+Indata!$B$24),BI71-BI72,\"\")","v":""},{"$f":"IF(BJ66<=(Kalkylvärden!$B$6+Indata!$B$24),BJ71-BJ72,\"\")","v":""},{"$f":"IF(BK66<=(Kalkylvärden!$B$6+Indata!$B$24),BK71-BK72,\"\")","v":""},{"$f":"IF(BL66<=(Kalkylvärden!$B$6+Indata!$B$24),BL71-BL72,\"\")","v":""},{"$f":"IF(BM66<=(Kalkylvärden!$B$6+Indata!$B$24),BM71-BM72,\"\")","v":""},{"$f":"IF(BN66<=(Kalkylvärden!$B$6+Indata!$B$24),BN71-BN72,\"\")","v":""},{"$f":"IF(BO66<=(Kalkylvärden!$B$6+Indata!$B$24),BO71-BO72,\"\")","v":""},{"$f":"IF(BP66<=(Kalkylvärden!$B$6+Indata!$B$24),BP71-BP72,\"\")","v":""},{"$f":"IF(BQ66<=(Kalkylvärden!$B$6+Indata!$B$24),BQ71-BQ72,\"\")","v":""},{"$f":"IF(BR66<=(Kalkylvärden!$B$6+Indata!$B$24),BR71-BR72,\"\")","v":""},{"$f":"IF(BS66<=(Kalkylvärden!$B$6+Indata!$B$24),BS71-BS72,\"\")","v":""}]
["Summa nuvärde SEK anläggningskostnader (mkr)",{"$f":"SUM(B73:BS73)","v":0}]
[]
["Drift och underhåll"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B77+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN77+1","v":2090},2091,2092,2093,2094]
["Drift och underhåll (mkr/år)",{"$f":"IF(B77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(C77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(D77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(E77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(F77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(G77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(H77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(I77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(J77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(K77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(L77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(M77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(N77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(O77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(P77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(Q77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(R77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(S77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(T77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(U77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(V77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(W77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(X77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(Y77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(Z77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AA77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AB77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AC77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AD77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AE77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AF77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AG77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AH77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AI77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AJ77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AK77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AL77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AM77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AN77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AO77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AP77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":0},{"$f":"IF(AQ77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AR77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AS77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AT77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AU77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AV77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AW77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AX77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AY77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(AZ77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BA77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BB77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BC77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BD77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BE77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BF77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BG77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BH77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BI77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BJ77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BK77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BL77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BM77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BN77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BO77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BP77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BQ77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BR77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""},{"$f":"IF(BS77<=(Kalkylvärden!$B$6+Indata!$B$24),Indata!$B$22,\"\")","v":""}]
["SEK DoU (mkr/år)",{"$f":"IF(B77<=(Kalkylvärden!$B$6+Indata!$B$24),B78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(C77<=(Kalkylvärden!$B$6+Indata!$B$24),C78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(D77<=(Kalkylvärden!$B$6+Indata!$B$24),D78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(E77<=(Kalkylvärden!$B$6+Indata!$B$24),E78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(F77<=(Kalkylvärden!$B$6+Indata!$B$24),F78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(G77<=(Kalkylvärden!$B$6+Indata!$B$24),G78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(H77<=(Kalkylvärden!$B$6+Indata!$B$24),H78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(I77<=(Kalkylvärden!$B$6+Indata!$B$24),I78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(J77<=(Kalkylvärden!$B$6+Indata!$B$24),J78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(K77<=(Kalkylvärden!$B$6+Indata!$B$24),K78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(L77<=(Kalkylvärden!$B$6+Indata!$B$24),L78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(M77<=(Kalkylvärden!$B$6+Indata!$B$24),M78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(N77<=(Kalkylvärden!$B$6+Indata!$B$24),N78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(O77<=(Kalkylvärden!$B$6+Indata!$B$24),O78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(P77<=(Kalkylvärden!$B$6+Indata!$B$24),P78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(Q77<=(Kalkylvärden!$B$6+Indata!$B$24),Q78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(R77<=(Kalkylvärden!$B$6+Indata!$B$24),R78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(S77<=(Kalkylvärden!$B$6+Indata!$B$24),S78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(T77<=(Kalkylvärden!$B$6+Indata!$B$24),T78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(U77<=(Kalkylvärden!$B$6+Indata!$B$24),U78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(V77<=(Kalkylvärden!$B$6+Indata!$B$24),V78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(W77<=(Kalkylvärden!$B$6+Indata!$B$24),W78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(X77<=(Kalkylvärden!$B$6+Indata!$B$24),X78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(Y77<=(Kalkylvärden!$B$6+Indata!$B$24),Y78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(Z77<=(Kalkylvärden!$B$6+Indata!$B$24),Z78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AA77<=(Kalkylvärden!$B$6+Indata!$B$24),AA78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AB77<=(Kalkylvärden!$B$6+Indata!$B$24),AB78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AC77<=(Kalkylvärden!$B$6+Indata!$B$24),AC78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AD77<=(Kalkylvärden!$B$6+Indata!$B$24),AD78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AE77<=(Kalkylvärden!$B$6+Indata!$B$24),AE78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AF77<=(Kalkylvärden!$B$6+Indata!$B$24),AF78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AG77<=(Kalkylvärden!$B$6+Indata!$B$24),AG78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AH77<=(Kalkylvärden!$B$6+Indata!$B$24),AH78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AI77<=(Kalkylvärden!$B$6+Indata!$B$24),AI78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AJ77<=(Kalkylvärden!$B$6+Indata!$B$24),AJ78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AK77<=(Kalkylvärden!$B$6+Indata!$B$24),AK78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AL77<=(Kalkylvärden!$B$6+Indata!$B$24),AL78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AM77<=(Kalkylvärden!$B$6+Indata!$B$24),AM78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AN77<=(Kalkylvärden!$B$6+Indata!$B$24),AN78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AO77<=(Kalkylvärden!$B$6+Indata!$B$24),AO78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AP77<=(Kalkylvärden!$B$6+Indata!$B$24),AP78*Kalkylvärden!$B$5,\"\")","v":0},{"$f":"IF(AQ77<=(Kalkylvärden!$B$6+Indata!$B$24),AQ78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AR77<=(Kalkylvärden!$B$6+Indata!$B$24),AR78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AS77<=(Kalkylvärden!$B$6+Indata!$B$24),AS78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AT77<=(Kalkylvärden!$B$6+Indata!$B$24),AT78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AU77<=(Kalkylvärden!$B$6+Indata!$B$24),AU78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AV77<=(Kalkylvärden!$B$6+Indata!$B$24),AV78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AW77<=(Kalkylvärden!$B$6+Indata!$B$24),AW78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AX77<=(Kalkylvärden!$B$6+Indata!$B$24),AX78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AY77<=(Kalkylvärden!$B$6+Indata!$B$24),AY78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(AZ77<=(Kalkylvärden!$B$6+Indata!$B$24),AZ78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BA77<=(Kalkylvärden!$B$6+Indata!$B$24),BA78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BB77<=(Kalkylvärden!$B$6+Indata!$B$24),BB78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BC77<=(Kalkylvärden!$B$6+Indata!$B$24),BC78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BD77<=(Kalkylvärden!$B$6+Indata!$B$24),BD78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BE77<=(Kalkylvärden!$B$6+Indata!$B$24),BE78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BF77<=(Kalkylvärden!$B$6+Indata!$B$24),BF78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BG77<=(Kalkylvärden!$B$6+Indata!$B$24),BG78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BH77<=(Kalkylvärden!$B$6+Indata!$B$24),BH78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BI77<=(Kalkylvärden!$B$6+Indata!$B$24),BI78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BJ77<=(Kalkylvärden!$B$6+Indata!$B$24),BJ78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BK77<=(Kalkylvärden!$B$6+Indata!$B$24),BK78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BL77<=(Kalkylvärden!$B$6+Indata!$B$24),BL78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BM77<=(Kalkylvärden!$B$6+Indata!$B$24),BM78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BN77<=(Kalkylvärden!$B$6+Indata!$B$24),BN78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BO77<=(Kalkylvärden!$B$6+Indata!$B$24),BO78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BP77<=(Kalkylvärden!$B$6+Indata!$B$24),BP78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BQ77<=(Kalkylvärden!$B$6+Indata!$B$24),BQ78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BR77<=(Kalkylvärden!$B$6+Indata!$B$24),BR78*Kalkylvärden!$B$5,\"\")","v":""},{"$f":"IF(BS77<=(Kalkylvärden!$B$6+Indata!$B$24),BS78*Kalkylvärden!$B$5,\"\")","v":""}]
["Nuvärde SEK DoU (mkr/år)",{"$f":"IF(B77<=(Kalkylvärden!$B$6+Indata!$B$24),B79/B29,\"\")","v":0},{"$f":"IF(C77<=(Kalkylvärden!$B$6+Indata!$B$24),C79/C29,\"\")","v":0},{"$f":"IF(D77<=(Kalkylvärden!$B$6+Indata!$B$24),D79/D29,\"\")","v":0},{"$f":"IF(E77<=(Kalkylvärden!$B$6+Indata!$B$24),E79/E29,\"\")","v":0},{"$f":"IF(F77<=(Kalkylvärden!$B$6+Indata!$B$24),F79/F29,\"\")","v":0},{"$f":"IF(G77<=(Kalkylvärden!$B$6+Indata!$B$24),G79/G29,\"\")","v":0},{"$f":"IF(H77<=(Kalkylvärden!$B$6+Indata!$B$24),H79/H29,\"\")","v":0},{"$f":"IF(I77<=(Kalkylvärden!$B$6+Indata!$B$24),I79/I29,\"\")","v":0},{"$f":"IF(J77<=(Kalkylvärden!$B$6+Indata!$B$24),J79/J29,\"\")","v":0},{"$f":"IF(K77<=(Kalkylvärden!$B$6+Indata!$B$24),K79/K29,\"\")","v":0},{"$f":"IF(L77<=(Kalkylvärden!$B$6+Indata!$B$24),L79/L29,\"\")","v":0},{"$f":"IF(M77<=(Kalkylvärden!$B$6+Indata!$B$24),M79/M29,\"\")","v":0},{"$f":"IF(N77<=(Kalkylvärden!$B$6+Indata!$B$24),N79/N29,\"\")","v":0},{"$f":"IF(O77<=(Kalkylvärden!$B$6+Indata!$B$24),O79/O29,\"\")","v":0},{"$f":"IF(P77<=(Kalkylvärden!$B$6+Indata!$B$24),P79/P29,\"\")","v":0},{"$f":"IF(Q77<=(Kalkylvärden!$B$6+Indata!$B$24),Q79/Q29,\"\")","v":0},{"$f":"IF(R77<=(Kalkylvärden!$B$6+Indata!$B$24),R79/R29,\"\")","v":0},{"$f":"IF(S77<=(Kalkylvärden!$B$6+Indata!$B$24),S79/S29,\"\")","v":0},{"$f":"IF(T77<=(Kalkylvärden!$B$6+Indata!$B$24),T79/T29,\"\")","v":0},{"$f":"IF(U77<=(Kalkylvärden!$B$6+Indata!$B$24),U79/U29,\"\")","v":0},{"$f":"IF(V77<=(Kalkylvärden!$B$6+Indata!$B$24),V79/V29,\"\")","v":0},{"$f":"IF(W77<=(Kalkylvärden!$B$6+Indata!$B$24),W79/W29,\"\")","v":0},{"$f":"IF(X77<=(Kalkylvärden!$B$6+Indata!$B$24),X79/X29,\"\")","v":0},{"$f":"IF(Y77<=(Kalkylvärden!$B$6+Indata!$B$24),Y79/Y29,\"\")","v":0},{"$f":"IF(Z77<=(Kalkylvärden!$B$6+Indata!$B$24),Z79/Z29,\"\")","v":0},{"$f":"IF(AA77<=(Kalkylvärden!$B$6+Indata!$B$24),AA79/AA29,\"\")","v":0},{"$f":"IF(AB77<=(Kalkylvärden!$B$6+Indata!$B$24),AB79/AB29,\"\")","v":0},{"$f":"IF(AC77<=(Kalkylvärden!$B$6+Indata!$B$24),AC79/AC29,\"\")","v":0},{"$f":"IF(AD77<=(Kalkylvärden!$B$6+Indata!$B$24),AD79/AD29,\"\")","v":0},{"$f":"IF(AE77<=(Kalkylvärden!$B$6+Indata!$B$24),AE79/AE29,\"\")","v":0},{"$f":"IF(AF77<=(Kalkylvärden!$B$6+Indata!$B$24),AF79/AF29,\"\")","v":0},{"$f":"IF(AG77<=(Kalkylvärden!$B$6+Indata!$B$24),AG79/AG29,\"\")","v":0},{"$f":"IF(AH77<=(Kalkylvärden!$B$6+Indata!$B$24),AH79/AH29,\"\")","v":0},{"$f":"IF(AI77<=(Kalkylvärden!$B$6+Indata!$B$24),AI79/AI29,\"\")","v":0},{"$f":"IF(AJ77<=(Kalkylvärden!$B$6+Indata!$B$24),AJ79/AJ29,\"\")","v":0},{"$f":"IF(AK77<=(Kalkylvärden!$B$6+Indata!$B$24),AK79/AK29,\"\")","v":0},{"$f":"IF(AL77<=(Kalkylvärden!$B$6+Indata!$B$24),AL79/AL29,\"\")","v":0},{"$f":"IF(AM77<=(Kalkylvärden!$B$6+Indata!$B$24),AM79/AM29,\"\")","v":0},{"$f":"IF(AN77<=(Kalkylvärden!$B$6+Indata!$B$24),AN79/AN29,\"\")","v":0},{"$f":"IF(AO77<=(Kalkylvärden!$B$6+Indata!$B$24),AO79/AO29,\"\")","v":0},{"$f":"IF(AP77<=(Kalkylvärden!$B$6+Indata!$B$24),AP79/AP29,\"\")","v":0},{"$f":"IF(AQ77<=(Kalkylvärden!$B$6+Indata!$B$24),AQ79/AQ29,\"\")","v":""},{"$f":"IF(AR77<=(Kalkylvärden!$B$6+Indata!$B$24),AR79/AR29,\"\")","v":""},{"$f":"IF(AS77<=(Kalkylvärden!$B$6+Indata!$B$24),AS79/AS29,\"\")","v":""},{"$f":"IF(AT77<=(Kalkylvärden!$B$6+Indata!$B$24),AT79/AT29,\"\")","v":""},{"$f":"IF(AU77<=(Kalkylvärden!$B$6+Indata!$B$24),AU79/AU29,\"\")","v":""},{"$f":"IF(AV77<=(Kalkylvärden!$B$6+Indata!$B$24),AV79/AV29,\"\")","v":""},{"$f":"IF(AW77<=(Kalkylvärden!$B$6+Indata!$B$24),AW79/AW29,\"\")","v":""},{"$f":"IF(AX77<=(Kalkylvärden!$B$6+Indata!$B$24),AX79/AX29,\"\")","v":""},{"$f":"IF(AY77<=(Kalkylvärden!$B$6+Indata!$B$24),AY79/AY29,\"\")","v":""},{"$f":"IF(AZ77<=(Kalkylvärden!$B$6+Indata!$B$24),AZ79/AZ29,\"\")","v":""},{"$f":"IF(BA77<=(Kalkylvärden!$B$6+Indata!$B$24),BA79/BA29,\"\")","v":""},{"$f":"IF(BB77<=(Kalkylvärden!$B$6+Indata!$B$24),BB79/BB29,\"\")","v":""},{"$f":"IF(BC77<=(Kalkylvärden!$B$6+Indata!$B$24),BC79/BC29,\"\")","v":""},{"$f":"IF(BD77<=(Kalkylvärden!$B$6+Indata!$B$24),BD79/BD29,\"\")","v":""},{"$f":"IF(BE77<=(Kalkylvärden!$B$6+Indata!$B$24),BE79/BE29,\"\")","v":""},{"$f":"IF(BF77<=(Kalkylvärden!$B$6+Indata!$B$24),BF79/BF29,\"\")","v":""},{"$f":"IF(BG77<=(Kalkylvärden!$B$6+Indata!$B$24),BG79/BG29,\"\")","v":""},{"$f":"IF(BH77<=(Kalkylvärden!$B$6+Indata!$B$24),BH79/BH29,\"\")","v":""},{"$f":"IF(BI77<=(Kalkylvärden!$B$6+Indata!$B$24),BI79/BI29,\"\")","v":""},{"$f":"IF(BJ77<=(Kalkylvärden!$B$6+Indata!$B$24),BJ79/BJ29,\"\")","v":""},{"$f":"IF(BK77<=(Kalkylvärden!$B$6+Indata!$B$24),BK79/BK29,\"\")","v":""},{"$f":"IF(BL77<=(Kalkylvärden!$B$6+Indata!$B$24),BL79/BL29,\"\")","v":""},{"$f":"IF(BM77<=(Kalkylvärden!$B$6+Indata!$B$24),BM79/BM29,\"\")","v":""},{"$f":"IF(BN77<=(Kalkylvärden!$B$6+Indata!$B$24),BN79/BN29,\"\")","v":""},{"$f":"IF(BO77<=(Kalkylvärden!$B$6+Indata!$B$24),BO79/BO29,\"\")","v":""},{"$f":"IF(BP77<=(Kalkylvärden!$B$6+Indata!$B$24),BP79/BP29,\"\")","v":""},{"$f":"IF(BQ77<=(Kalkylvärden!$B$6+Indata!$B$24),BQ79/BQ29,\"\")","v":""},{"$f":"IF(BR77<=(Kalkylvärden!$B$6+Indata!$B$24),BR79/BR29,\"\")","v":""},{"$f":"IF(BS77<=(Kalkylvärden!$B$6+Indata!$B$24),BS79/BS29,\"\")","v":""}]
["Summa nuvärde SEK DoU (mkr)",{"$f":"SUM(B80:BS80)","v":0}]
[]
[]
["Trafiksäkerhet, extern effekt"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B85+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN85+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AR85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AS85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AT85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AU85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AV85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AW85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AX85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AY85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AZ85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BA85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BB85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BC85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BD85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BE85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BF85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BG85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BH85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BI85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BJ85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BK85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BL85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BM85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BN85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BO85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BP85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BQ85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BR85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BS85<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""}]
["Nuvärde Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B85<=(Kalkylvärden!$B$6+Indata!$B$24),B87*B49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C85<=(Kalkylvärden!$B$6+Indata!$B$24),C87*C49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D85<=(Kalkylvärden!$B$6+Indata!$B$24),D87*D49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E85<=(Kalkylvärden!$B$6+Indata!$B$24),E87*E49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F85<=(Kalkylvärden!$B$6+Indata!$B$24),F87*F49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G85<=(Kalkylvärden!$B$6+Indata!$B$24),G87*G49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H85<=(Kalkylvärden!$B$6+Indata!$B$24),H87*H49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I85<=(Kalkylvärden!$B$6+Indata!$B$24),I87*I49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J85<=(Kalkylvärden!$B$6+Indata!$B$24),J87*J49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K85<=(Kalkylvärden!$B$6+Indata!$B$24),K87*K49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L85<=(Kalkylvärden!$B$6+Indata!$B$24),L87*L49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M85<=(Kalkylvärden!$B$6+Indata!$B$24),M87*M49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N85<=(Kalkylvärden!$B$6+Indata!$B$24),N87*N49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O85<=(Kalkylvärden!$B$6+Indata!$B$24),O87*O49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P85<=(Kalkylvärden!$B$6+Indata!$B$24),P87*P49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q85<=(Kalkylvärden!$B$6+Indata!$B$24),Q87*Q49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R85<=(Kalkylvärden!$B$6+Indata!$B$24),R87*R49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S85<=(Kalkylvärden!$B$6+Indata!$B$24),S87*S49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T85<=(Kalkylvärden!$B$6+Indata!$B$24),T87*T49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U85<=(Kalkylvärden!$B$6+Indata!$B$24),U87*U49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V85<=(Kalkylvärden!$B$6+Indata!$B$24),V87*V49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W85<=(Kalkylvärden!$B$6+Indata!$B$24),W87*W49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X85<=(Kalkylvärden!$B$6+Indata!$B$24),X87*X49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y85<=(Kalkylvärden!$B$6+Indata!$B$24),Y87*Y49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z85<=(Kalkylvärden!$B$6+Indata!$B$24),Z87*Z49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA85<=(Kalkylvärden!$B$6+Indata!$B$24),AA87*AA49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB85<=(Kalkylvärden!$B$6+Indata!$B$24),AB87*AB49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC85<=(Kalkylvärden!$B$6+Indata!$B$24),AC87*AC49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD85<=(Kalkylvärden!$B$6+Indata!$B$24),AD87*AD49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE85<=(Kalkylvärden!$B$6+Indata!$B$24),AE87*AE49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF85<=(Kalkylvärden!$B$6+Indata!$B$24),AF87*AF49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG85<=(Kalkylvärden!$B$6+Indata!$B$24),AG87*AG49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH85<=(Kalkylvärden!$B$6+Indata!$B$24),AH87*AH49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI85<=(Kalkylvärden!$B$6+Indata!$B$24),AI87*AI49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ85<=(Kalkylvärden!$B$6+Indata!$B$24),AJ87*AJ49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK85<=(Kalkylvärden!$B$6+Indata!$B$24),AK87*AK49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL85<=(Kalkylvärden!$B$6+Indata!$B$24),AL87*AL49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM85<=(Kalkylvärden!$B$6+Indata!$B$24),AM87*AM49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN85<=(Kalkylvärden!$B$6+Indata!$B$24),AN87*AN49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO85<=(Kalkylvärden!$B$6+Indata!$B$24),AO87*AO49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP85<=(Kalkylvärden!$B$6+Indata!$B$24),AP87*AP49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ85<=(Kalkylvärden!$B$6+Indata!$B$24),AQ87*AQ49,\"\")","v":""},{"$f":"IF(AR85<=(Kalkylvärden!$B$6+Indata!$B$24),AR87*AR49,\"\")","v":""},{"$f":"IF(AS85<=(Kalkylvärden!$B$6+Indata!$B$24),AS87*AS49,\"\")","v":""},{"$f":"IF(AT85<=(Kalkylvärden!$B$6+Indata!$B$24),AT87*AT49,\"\")","v":""},{"$f":"IF(AU85<=(Kalkylvärden!$B$6+Indata!$B$24),AU87*AU49,\"\")","v":""},{"$f":"IF(AV85<=(Kalkylvärden!$B$6+Indata!$B$24),AV87*AV49,\"\")","v":""},{"$f":"IF(AW85<=(Kalkylvärden!$B$6+Indata!$B$24),AW87*AW49,\"\")","v":""},{"$f":"IF(AX85<=(Kalkylvärden!$B$6+Indata!$B$24),AX87*AX49,\"\")","v":""},{"$f":"IF(AY85<=(Kalkylvärden!$B$6+Indata!$B$24),AY87*AY49,\"\")","v":""},{"$f":"IF(AZ85<=(Kalkylvärden!$B$6+Indata!$B$24),AZ87*AZ49,\"\")","v":""},{"$f":"IF(BA85<=(Kalkylvärden!$B$6+Indata!$B$24),BA87*BA49,\"\")","v":""},{"$f":"IF(BB85<=(Kalkylvärden!$B$6+Indata!$B$24),BB87*BB49,\"\")","v":""},{"$f":"IF(BC85<=(Kalkylvärden!$B$6+Indata!$B$24),BC87*BC49,\"\")","v":""},{"$f":"IF(BD85<=(Kalkylvärden!$B$6+Indata!$B$24),BD87*BD49,\"\")","v":""},{"$f":"IF(BE85<=(Kalkylvärden!$B$6+Indata!$B$24),BE87*BE49,\"\")","v":""},{"$f":"IF(BF85<=(Kalkylvärden!$B$6+Indata!$B$24),BF87*BF49,\"\")","v":""},{"$f":"IF(BG85<=(Kalkylvärden!$B$6+Indata!$B$24),BG87*BG49,\"\")","v":""},{"$f":"IF(BH85<=(Kalkylvärden!$B$6+Indata!$B$24),BH87*BH49,\"\")","v":""},{"$f":"IF(BI85<=(Kalkylvärden!$B$6+Indata!$B$24),BI87*BI49,\"\")","v":""},{"$f":"IF(BJ85<=(Kalkylvärden!$B$6+Indata!$B$24),BJ87*BJ49,\"\")","v":""},{"$f":"IF(BK85<=(Kalkylvärden!$B$6+Indata!$B$24),BK87*BK49,\"\")","v":""},{"$f":"IF(BL85<=(Kalkylvärden!$B$6+Indata!$B$24),BL87*BL49,\"\")","v":""},{"$f":"IF(BM85<=(Kalkylvärden!$B$6+Indata!$B$24),BM87*BM49,\"\")","v":""},{"$f":"IF(BN85<=(Kalkylvärden!$B$6+Indata!$B$24),BN87*BN49,\"\")","v":""},{"$f":"IF(BO85<=(Kalkylvärden!$B$6+Indata!$B$24),BO87*BO49,\"\")","v":""},{"$f":"IF(BP85<=(Kalkylvärden!$B$6+Indata!$B$24),BP87*BP49,\"\")","v":""},{"$f":"IF(BQ85<=(Kalkylvärden!$B$6+Indata!$B$24),BQ87*BQ49,\"\")","v":""},{"$f":"IF(BR85<=(Kalkylvärden!$B$6+Indata!$B$24),BR87*BR49,\"\")","v":""},{"$f":"IF(BS85<=(Kalkylvärden!$B$6+Indata!$B$24),BS87*BS49,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, korsning (mkr)",{"$f":"SUM(B88:BS88)","v":{"$error":"#DIV/0!"}}]
[]
["Vid omledning"]
["Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AR85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AS85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AT85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AU85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AV85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AW85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AX85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AY85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AZ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BA85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BB85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BC85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BD85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BE85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BF85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BG85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BH85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BI85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BJ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BK85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BL85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BM85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BN85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BO85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BP85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BQ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BR85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BS85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""}]
["Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(C85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(D85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(E85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(F85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(G85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(H85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(I85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(J85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(K85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(L85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(M85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(N85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(O85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(P85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Q85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(R85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(S85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(T85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(U85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(V85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(W85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(X85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Y85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Z85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AA85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AB85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AC85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AD85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AE85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AF85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AG85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AH85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AI85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AJ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AK85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AL85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AM85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AN85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AO85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AP85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AQ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AR85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AS85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AT85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AU85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AV85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AW85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AX85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AY85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AZ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BA85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BB85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BC85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BD85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BE85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BF85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BG85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BH85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BI85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BJ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BK85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BL85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BM85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BN85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BO85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BP85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BQ85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BR85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BS85<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B85<=(Kalkylvärden!$B$6+Indata!$B$24),B92*B47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C85<=(Kalkylvärden!$B$6+Indata!$B$24),C92*C47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D85<=(Kalkylvärden!$B$6+Indata!$B$24),D92*D47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E85<=(Kalkylvärden!$B$6+Indata!$B$24),E92*E47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F85<=(Kalkylvärden!$B$6+Indata!$B$24),F92*F47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G85<=(Kalkylvärden!$B$6+Indata!$B$24),G92*G47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H85<=(Kalkylvärden!$B$6+Indata!$B$24),H92*H47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I85<=(Kalkylvärden!$B$6+Indata!$B$24),I92*I47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J85<=(Kalkylvärden!$B$6+Indata!$B$24),J92*J47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K85<=(Kalkylvärden!$B$6+Indata!$B$24),K92*K47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L85<=(Kalkylvärden!$B$6+Indata!$B$24),L92*L47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M85<=(Kalkylvärden!$B$6+Indata!$B$24),M92*M47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N85<=(Kalkylvärden!$B$6+Indata!$B$24),N92*N47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O85<=(Kalkylvärden!$B$6+Indata!$B$24),O92*O47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P85<=(Kalkylvärden!$B$6+Indata!$B$24),P92*P47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q85<=(Kalkylvärden!$B$6+Indata!$B$24),Q92*Q47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R85<=(Kalkylvärden!$B$6+Indata!$B$24),R92*R47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S85<=(Kalkylvärden!$B$6+Indata!$B$24),S92*S47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T85<=(Kalkylvärden!$B$6+Indata!$B$24),T92*T47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U85<=(Kalkylvärden!$B$6+Indata!$B$24),U92*U47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V85<=(Kalkylvärden!$B$6+Indata!$B$24),V92*V47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W85<=(Kalkylvärden!$B$6+Indata!$B$24),W92*W47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X85<=(Kalkylvärden!$B$6+Indata!$B$24),X92*X47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y85<=(Kalkylvärden!$B$6+Indata!$B$24),Y92*Y47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z85<=(Kalkylvärden!$B$6+Indata!$B$24),Z92*Z47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA85<=(Kalkylvärden!$B$6+Indata!$B$24),AA92*AA47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB85<=(Kalkylvärden!$B$6+Indata!$B$24),AB92*AB47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC85<=(Kalkylvärden!$B$6+Indata!$B$24),AC92*AC47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD85<=(Kalkylvärden!$B$6+Indata!$B$24),AD92*AD47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE85<=(Kalkylvärden!$B$6+Indata!$B$24),AE92*AE47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF85<=(Kalkylvärden!$B$6+Indata!$B$24),AF92*AF47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG85<=(Kalkylvärden!$B$6+Indata!$B$24),AG92*AG47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH85<=(Kalkylvärden!$B$6+Indata!$B$24),AH92*AH47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI85<=(Kalkylvärden!$B$6+Indata!$B$24),AI92*AI47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ85<=(Kalkylvärden!$B$6+Indata!$B$24),AJ92*AJ47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK85<=(Kalkylvärden!$B$6+Indata!$B$24),AK92*AK47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL85<=(Kalkylvärden!$B$6+Indata!$B$24),AL92*AL47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM85<=(Kalkylvärden!$B$6+Indata!$B$24),AM92*AM47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN85<=(Kalkylvärden!$B$6+Indata!$B$24),AN92*AN47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO85<=(Kalkylvärden!$B$6+Indata!$B$24),AO92*AO47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP85<=(Kalkylvärden!$B$6+Indata!$B$24),AP92*AP47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ85<=(Kalkylvärden!$B$6+Indata!$B$24),AQ92*AQ47,\"\")","v":""},{"$f":"IF(AR85<=(Kalkylvärden!$B$6+Indata!$B$24),AR92*AR47,\"\")","v":""},{"$f":"IF(AS85<=(Kalkylvärden!$B$6+Indata!$B$24),AS92*AS47,\"\")","v":""},{"$f":"IF(AT85<=(Kalkylvärden!$B$6+Indata!$B$24),AT92*AT47,\"\")","v":""},{"$f":"IF(AU85<=(Kalkylvärden!$B$6+Indata!$B$24),AU92*AU47,\"\")","v":""},{"$f":"IF(AV85<=(Kalkylvärden!$B$6+Indata!$B$24),AV92*AV47,\"\")","v":""},{"$f":"IF(AW85<=(Kalkylvärden!$B$6+Indata!$B$24),AW92*AW47,\"\")","v":""},{"$f":"IF(AX85<=(Kalkylvärden!$B$6+Indata!$B$24),AX92*AX47,\"\")","v":""},{"$f":"IF(AY85<=(Kalkylvärden!$B$6+Indata!$B$24),AY92*AY47,\"\")","v":""},{"$f":"IF(AZ85<=(Kalkylvärden!$B$6+Indata!$B$24),AZ92*AZ47,\"\")","v":""},{"$f":"IF(BA85<=(Kalkylvärden!$B$6+Indata!$B$24),BA92*BA47,\"\")","v":""},{"$f":"IF(BB85<=(Kalkylvärden!$B$6+Indata!$B$24),BB92*BB47,\"\")","v":""},{"$f":"IF(BC85<=(Kalkylvärden!$B$6+Indata!$B$24),BC92*BC47,\"\")","v":""},{"$f":"IF(BD85<=(Kalkylvärden!$B$6+Indata!$B$24),BD92*BD47,\"\")","v":""},{"$f":"IF(BE85<=(Kalkylvärden!$B$6+Indata!$B$24),BE92*BE47,\"\")","v":""},{"$f":"IF(BF85<=(Kalkylvärden!$B$6+Indata!$B$24),BF92*BF47,\"\")","v":""},{"$f":"IF(BG85<=(Kalkylvärden!$B$6+Indata!$B$24),BG92*BG47,\"\")","v":""},{"$f":"IF(BH85<=(Kalkylvärden!$B$6+Indata!$B$24),BH92*BH47,\"\")","v":""},{"$f":"IF(BI85<=(Kalkylvärden!$B$6+Indata!$B$24),BI92*BI47,\"\")","v":""},{"$f":"IF(BJ85<=(Kalkylvärden!$B$6+Indata!$B$24),BJ92*BJ47,\"\")","v":""},{"$f":"IF(BK85<=(Kalkylvärden!$B$6+Indata!$B$24),BK92*BK47,\"\")","v":""},{"$f":"IF(BL85<=(Kalkylvärden!$B$6+Indata!$B$24),BL92*BL47,\"\")","v":""},{"$f":"IF(BM85<=(Kalkylvärden!$B$6+Indata!$B$24),BM92*BM47,\"\")","v":""},{"$f":"IF(BN85<=(Kalkylvärden!$B$6+Indata!$B$24),BN92*BN47,\"\")","v":""},{"$f":"IF(BO85<=(Kalkylvärden!$B$6+Indata!$B$24),BO92*BO47,\"\")","v":""},{"$f":"IF(BP85<=(Kalkylvärden!$B$6+Indata!$B$24),BP92*BP47,\"\")","v":""},{"$f":"IF(BQ85<=(Kalkylvärden!$B$6+Indata!$B$24),BQ92*BQ47,\"\")","v":""},{"$f":"IF(BR85<=(Kalkylvärden!$B$6+Indata!$B$24),BR92*BR47,\"\")","v":""},{"$f":"IF(BS85<=(Kalkylvärden!$B$6+Indata!$B$24),BS92*BS47,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B85<=(Kalkylvärden!$B$6+Indata!$B$24),B93*B48,\"\")","v":0},{"$f":"IF(C85<=(Kalkylvärden!$B$6+Indata!$B$24),C93*C48,\"\")","v":0},{"$f":"IF(D85<=(Kalkylvärden!$B$6+Indata!$B$24),D93*D48,\"\")","v":0},{"$f":"IF(E85<=(Kalkylvärden!$B$6+Indata!$B$24),E93*E48,\"\")","v":0},{"$f":"IF(F85<=(Kalkylvärden!$B$6+Indata!$B$24),F93*F48,\"\")","v":0},{"$f":"IF(G85<=(Kalkylvärden!$B$6+Indata!$B$24),G93*G48,\"\")","v":0},{"$f":"IF(H85<=(Kalkylvärden!$B$6+Indata!$B$24),H93*H48,\"\")","v":0},{"$f":"IF(I85<=(Kalkylvärden!$B$6+Indata!$B$24),I93*I48,\"\")","v":0},{"$f":"IF(J85<=(Kalkylvärden!$B$6+Indata!$B$24),J93*J48,\"\")","v":0},{"$f":"IF(K85<=(Kalkylvärden!$B$6+Indata!$B$24),K93*K48,\"\")","v":0},{"$f":"IF(L85<=(Kalkylvärden!$B$6+Indata!$B$24),L93*L48,\"\")","v":0},{"$f":"IF(M85<=(Kalkylvärden!$B$6+Indata!$B$24),M93*M48,\"\")","v":0},{"$f":"IF(N85<=(Kalkylvärden!$B$6+Indata!$B$24),N93*N48,\"\")","v":0},{"$f":"IF(O85<=(Kalkylvärden!$B$6+Indata!$B$24),O93*O48,\"\")","v":0},{"$f":"IF(P85<=(Kalkylvärden!$B$6+Indata!$B$24),P93*P48,\"\")","v":0},{"$f":"IF(Q85<=(Kalkylvärden!$B$6+Indata!$B$24),Q93*Q48,\"\")","v":0},{"$f":"IF(R85<=(Kalkylvärden!$B$6+Indata!$B$24),R93*R48,\"\")","v":0},{"$f":"IF(S85<=(Kalkylvärden!$B$6+Indata!$B$24),S93*S48,\"\")","v":0},{"$f":"IF(T85<=(Kalkylvärden!$B$6+Indata!$B$24),T93*T48,\"\")","v":0},{"$f":"IF(U85<=(Kalkylvärden!$B$6+Indata!$B$24),U93*U48,\"\")","v":0},{"$f":"IF(V85<=(Kalkylvärden!$B$6+Indata!$B$24),V93*V48,\"\")","v":0},{"$f":"IF(W85<=(Kalkylvärden!$B$6+Indata!$B$24),W93*W48,\"\")","v":0},{"$f":"IF(X85<=(Kalkylvärden!$B$6+Indata!$B$24),X93*X48,\"\")","v":0},{"$f":"IF(Y85<=(Kalkylvärden!$B$6+Indata!$B$24),Y93*Y48,\"\")","v":0},{"$f":"IF(Z85<=(Kalkylvärden!$B$6+Indata!$B$24),Z93*Z48,\"\")","v":0},{"$f":"IF(AA85<=(Kalkylvärden!$B$6+Indata!$B$24),AA93*AA48,\"\")","v":0},{"$f":"IF(AB85<=(Kalkylvärden!$B$6+Indata!$B$24),AB93*AB48,\"\")","v":0},{"$f":"IF(AC85<=(Kalkylvärden!$B$6+Indata!$B$24),AC93*AC48,\"\")","v":0},{"$f":"IF(AD85<=(Kalkylvärden!$B$6+Indata!$B$24),AD93*AD48,\"\")","v":0},{"$f":"IF(AE85<=(Kalkylvärden!$B$6+Indata!$B$24),AE93*AE48,\"\")","v":0},{"$f":"IF(AF85<=(Kalkylvärden!$B$6+Indata!$B$24),AF93*AF48,\"\")","v":0},{"$f":"IF(AG85<=(Kalkylvärden!$B$6+Indata!$B$24),AG93*AG48,\"\")","v":0},{"$f":"IF(AH85<=(Kalkylvärden!$B$6+Indata!$B$24),AH93*AH48,\"\")","v":0},{"$f":"IF(AI85<=(Kalkylvärden!$B$6+Indata!$B$24),AI93*AI48,\"\")","v":0},{"$f":"IF(AJ85<=(Kalkylvärden!$B$6+Indata!$B$24),AJ93*AJ48,\"\")","v":0},{"$f":"IF(AK85<=(Kalkylvärden!$B$6+Indata!$B$24),AK93*AK48,\"\")","v":0},{"$f":"IF(AL85<=(Kalkylvärden!$B$6+Indata!$B$24),AL93*AL48,\"\")","v":0},{"$f":"IF(AM85<=(Kalkylvärden!$B$6+Indata!$B$24),AM93*AM48,\"\")","v":0},{"$f":"IF(AN85<=(Kalkylvärden!$B$6+Indata!$B$24),AN93*AN48,\"\")","v":0},{"$f":"IF(AO85<=(Kalkylvärden!$B$6+Indata!$B$24),AO93*AO48,\"\")","v":0},{"$f":"IF(AP85<=(Kalkylvärden!$B$6+Indata!$B$24),AP93*AP48,\"\")","v":0},{"$f":"IF(AQ85<=(Kalkylvärden!$B$6+Indata!$B$24),AQ93*AQ48,\"\")","v":""},{"$f":"IF(AR85<=(Kalkylvärden!$B$6+Indata!$B$24),AR93*AR48,\"\")","v":""},{"$f":"IF(AS85<=(Kalkylvärden!$B$6+Indata!$B$24),AS93*AS48,\"\")","v":""},{"$f":"IF(AT85<=(Kalkylvärden!$B$6+Indata!$B$24),AT93*AT48,\"\")","v":""},{"$f":"IF(AU85<=(Kalkylvärden!$B$6+Indata!$B$24),AU93*AU48,\"\")","v":""},{"$f":"IF(AV85<=(Kalkylvärden!$B$6+Indata!$B$24),AV93*AV48,\"\")","v":""},{"$f":"IF(AW85<=(Kalkylvärden!$B$6+Indata!$B$24),AW93*AW48,\"\")","v":""},{"$f":"IF(AX85<=(Kalkylvärden!$B$6+Indata!$B$24),AX93*AX48,\"\")","v":""},{"$f":"IF(AY85<=(Kalkylvärden!$B$6+Indata!$B$24),AY93*AY48,\"\")","v":""},{"$f":"IF(AZ85<=(Kalkylvärden!$B$6+Indata!$B$24),AZ93*AZ48,\"\")","v":""},{"$f":"IF(BA85<=(Kalkylvärden!$B$6+Indata!$B$24),BA93*BA48,\"\")","v":""},{"$f":"IF(BB85<=(Kalkylvärden!$B$6+Indata!$B$24),BB93*BB48,\"\")","v":""},{"$f":"IF(BC85<=(Kalkylvärden!$B$6+Indata!$B$24),BC93*BC48,\"\")","v":""},{"$f":"IF(BD85<=(Kalkylvärden!$B$6+Indata!$B$24),BD93*BD48,\"\")","v":""},{"$f":"IF(BE85<=(Kalkylvärden!$B$6+Indata!$B$24),BE93*BE48,\"\")","v":""},{"$f":"IF(BF85<=(Kalkylvärden!$B$6+Indata!$B$24),BF93*BF48,\"\")","v":""},{"$f":"IF(BG85<=(Kalkylvärden!$B$6+Indata!$B$24),BG93*BG48,\"\")","v":""},{"$f":"IF(BH85<=(Kalkylvärden!$B$6+Indata!$B$24),BH93*BH48,\"\")","v":""},{"$f":"IF(BI85<=(Kalkylvärden!$B$6+Indata!$B$24),BI93*BI48,\"\")","v":""},{"$f":"IF(BJ85<=(Kalkylvärden!$B$6+Indata!$B$24),BJ93*BJ48,\"\")","v":""},{"$f":"IF(BK85<=(Kalkylvärden!$B$6+Indata!$B$24),BK93*BK48,\"\")","v":""},{"$f":"IF(BL85<=(Kalkylvärden!$B$6+Indata!$B$24),BL93*BL48,\"\")","v":""},{"$f":"IF(BM85<=(Kalkylvärden!$B$6+Indata!$B$24),BM93*BM48,\"\")","v":""},{"$f":"IF(BN85<=(Kalkylvärden!$B$6+Indata!$B$24),BN93*BN48,\"\")","v":""},{"$f":"IF(BO85<=(Kalkylvärden!$B$6+Indata!$B$24),BO93*BO48,\"\")","v":""},{"$f":"IF(BP85<=(Kalkylvärden!$B$6+Indata!$B$24),BP93*BP48,\"\")","v":""},{"$f":"IF(BQ85<=(Kalkylvärden!$B$6+Indata!$B$24),BQ93*BQ48,\"\")","v":""},{"$f":"IF(BR85<=(Kalkylvärden!$B$6+Indata!$B$24),BR93*BR48,\"\")","v":""},{"$f":"IF(BS85<=(Kalkylvärden!$B$6+Indata!$B$24),BS93*BS48,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, omledning (mkr)",{"$f":"SUM(B94:BS95)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Tidskostnader för personer"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B100+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN100+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),B102*B49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),C102*C49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),D102*D49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),E102*E49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),F102*F49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),G102*G49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),H102*H49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),I102*I49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),J102*J49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),K102*K49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),L102*L49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),M102*M49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),N102*N49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),O102*O49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),P102*P49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),Q102*Q49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),R102*R49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),S102*S49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),T102*T49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),U102*U49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),V102*V49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),W102*W49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),X102*X49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),Y102*Y49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),Z102*Z49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),AA102*AA49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),AB102*AB49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),AC102*AC49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),AD102*AD49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),AE102*AE49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),AF102*AF49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),AG102*AG49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),AH102*AH49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),AI102*AI49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),AJ102*AJ49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),AK102*AK49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),AL102*AL49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),AM102*AM49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),AN102*AN49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),AO102*AO49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),AP102*AP49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),AQ102*AQ49,\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),AR102*AR49,\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),AS102*AS49,\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),AT102*AT49,\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),AU102*AU49,\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),AV102*AV49,\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),AW102*AW49,\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),AX102*AX49,\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),AY102*AY49,\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),AZ102*AZ49,\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),BA102*BA49,\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),BB102*BB49,\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),BC102*BC49,\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),BD102*BD49,\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),BE102*BE49,\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),BF102*BF49,\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),BG102*BG49,\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),BH102*BH49,\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),BI102*BI49,\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),BJ102*BJ49,\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),BK102*BK49,\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),BL102*BL49,\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),BM102*BM49,\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),BN102*BN49,\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),BO102*BO49,\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),BP102*BP49,\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),BQ102*BQ49,\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),BR102*BR49,\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),BS102*BS49,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),B103*B50,\"\")","v":0},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),C103*C50,\"\")","v":0},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),D103*D50,\"\")","v":0},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),E103*E50,\"\")","v":0},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),F103*F50,\"\")","v":0},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),G103*G50,\"\")","v":0},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),H103*H50,\"\")","v":0},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),I103*I50,\"\")","v":0},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),J103*J50,\"\")","v":0},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),K103*K50,\"\")","v":0},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),L103*L50,\"\")","v":0},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),M103*M50,\"\")","v":0},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),N103*N50,\"\")","v":0},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),O103*O50,\"\")","v":0},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),P103*P50,\"\")","v":0},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),Q103*Q50,\"\")","v":0},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),R103*R50,\"\")","v":0},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),S103*S50,\"\")","v":0},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),T103*T50,\"\")","v":0},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),U103*U50,\"\")","v":0},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),V103*V50,\"\")","v":0},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),W103*W50,\"\")","v":0},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),X103*X50,\"\")","v":0},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),Y103*Y50,\"\")","v":0},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),Z103*Z50,\"\")","v":0},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),AA103*AA50,\"\")","v":0},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),AB103*AB50,\"\")","v":0},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),AC103*AC50,\"\")","v":0},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),AD103*AD50,\"\")","v":0},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),AE103*AE50,\"\")","v":0},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),AF103*AF50,\"\")","v":0},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),AG103*AG50,\"\")","v":0},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),AH103*AH50,\"\")","v":0},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),AI103*AI50,\"\")","v":0},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),AJ103*AJ50,\"\")","v":0},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),AK103*AK50,\"\")","v":0},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),AL103*AL50,\"\")","v":0},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),AM103*AM50,\"\")","v":0},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),AN103*AN50,\"\")","v":0},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),AO103*AO50,\"\")","v":0},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),AP103*AP50,\"\")","v":0},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),AQ103*AQ50,\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),AR103*AR50,\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),AS103*AS50,\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),AT103*AT50,\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),AU103*AU50,\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),AV103*AV50,\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),AW103*AW50,\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),AX103*AX50,\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),AY103*AY50,\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),AZ103*AZ50,\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),BA103*BA50,\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),BB103*BB50,\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),BC103*BC50,\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),BD103*BD50,\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),BE103*BE50,\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),BF103*BF50,\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),BG103*BG50,\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),BH103*BH50,\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),BI103*BI50,\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),BJ103*BJ50,\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),BK103*BK50,\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),BL103*BL50,\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),BM103*BM50,\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),BN103*BN50,\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),BO103*BO50,\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),BP103*BP50,\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),BQ103*BQ50,\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),BR103*BR50,\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),BS103*BS50,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B104:BS105)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),B109*B47,\"\")","v":0},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),C109*C47,\"\")","v":0},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),D109*D47,\"\")","v":0},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),E109*E47,\"\")","v":0},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),F109*F47,\"\")","v":0},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),G109*G47,\"\")","v":0},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),H109*H47,\"\")","v":0},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),I109*I47,\"\")","v":0},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),J109*J47,\"\")","v":0},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),K109*K47,\"\")","v":0},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),L109*L47,\"\")","v":0},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),M109*M47,\"\")","v":0},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),N109*N47,\"\")","v":0},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),O109*O47,\"\")","v":0},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),P109*P47,\"\")","v":0},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),Q109*Q47,\"\")","v":0},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),R109*R47,\"\")","v":0},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),S109*S47,\"\")","v":0},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),T109*T47,\"\")","v":0},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),U109*U47,\"\")","v":0},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),V109*V47,\"\")","v":0},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),W109*W47,\"\")","v":0},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),X109*X47,\"\")","v":0},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),Y109*Y47,\"\")","v":0},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),Z109*Z47,\"\")","v":0},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),AA109*AA47,\"\")","v":0},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),AB109*AB47,\"\")","v":0},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),AC109*AC47,\"\")","v":0},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),AD109*AD47,\"\")","v":0},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),AE109*AE47,\"\")","v":0},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),AF109*AF47,\"\")","v":0},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),AG109*AG47,\"\")","v":0},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),AH109*AH47,\"\")","v":0},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),AI109*AI47,\"\")","v":0},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),AJ109*AJ47,\"\")","v":0},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),AK109*AK47,\"\")","v":0},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),AL109*AL47,\"\")","v":0},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),AM109*AM47,\"\")","v":0},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),AN109*AN47,\"\")","v":0},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),AO109*AO47,\"\")","v":0},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),AP109*AP47,\"\")","v":0},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),AQ109*AQ47,\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),AR109*AR47,\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),AS109*AS47,\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),AT109*AT47,\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),AU109*AU47,\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),AV109*AV47,\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),AW109*AW47,\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),AX109*AX47,\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),AY109*AY47,\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),AZ109*AZ47,\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),BA109*BA47,\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),BB109*BB47,\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),BC109*BC47,\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),BD109*BD47,\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),BE109*BE47,\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),BF109*BF47,\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),BG109*BG47,\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),BH109*BH47,\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),BI109*BI47,\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),BJ109*BJ47,\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),BK109*BK47,\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),BL109*BL47,\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),BM109*BM47,\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),BN109*BN47,\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),BO109*BO47,\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),BP109*BP47,\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),BQ109*BQ47,\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),BR109*BR47,\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),BS109*BS47,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B100<=(Kalkylvärden!$B$6+Indata!$B$24),B110*B48,\"\")","v":0},{"$f":"IF(C100<=(Kalkylvärden!$B$6+Indata!$B$24),C110*C48,\"\")","v":0},{"$f":"IF(D100<=(Kalkylvärden!$B$6+Indata!$B$24),D110*D48,\"\")","v":0},{"$f":"IF(E100<=(Kalkylvärden!$B$6+Indata!$B$24),E110*E48,\"\")","v":0},{"$f":"IF(F100<=(Kalkylvärden!$B$6+Indata!$B$24),F110*F48,\"\")","v":0},{"$f":"IF(G100<=(Kalkylvärden!$B$6+Indata!$B$24),G110*G48,\"\")","v":0},{"$f":"IF(H100<=(Kalkylvärden!$B$6+Indata!$B$24),H110*H48,\"\")","v":0},{"$f":"IF(I100<=(Kalkylvärden!$B$6+Indata!$B$24),I110*I48,\"\")","v":0},{"$f":"IF(J100<=(Kalkylvärden!$B$6+Indata!$B$24),J110*J48,\"\")","v":0},{"$f":"IF(K100<=(Kalkylvärden!$B$6+Indata!$B$24),K110*K48,\"\")","v":0},{"$f":"IF(L100<=(Kalkylvärden!$B$6+Indata!$B$24),L110*L48,\"\")","v":0},{"$f":"IF(M100<=(Kalkylvärden!$B$6+Indata!$B$24),M110*M48,\"\")","v":0},{"$f":"IF(N100<=(Kalkylvärden!$B$6+Indata!$B$24),N110*N48,\"\")","v":0},{"$f":"IF(O100<=(Kalkylvärden!$B$6+Indata!$B$24),O110*O48,\"\")","v":0},{"$f":"IF(P100<=(Kalkylvärden!$B$6+Indata!$B$24),P110*P48,\"\")","v":0},{"$f":"IF(Q100<=(Kalkylvärden!$B$6+Indata!$B$24),Q110*Q48,\"\")","v":0},{"$f":"IF(R100<=(Kalkylvärden!$B$6+Indata!$B$24),R110*R48,\"\")","v":0},{"$f":"IF(S100<=(Kalkylvärden!$B$6+Indata!$B$24),S110*S48,\"\")","v":0},{"$f":"IF(T100<=(Kalkylvärden!$B$6+Indata!$B$24),T110*T48,\"\")","v":0},{"$f":"IF(U100<=(Kalkylvärden!$B$6+Indata!$B$24),U110*U48,\"\")","v":0},{"$f":"IF(V100<=(Kalkylvärden!$B$6+Indata!$B$24),V110*V48,\"\")","v":0},{"$f":"IF(W100<=(Kalkylvärden!$B$6+Indata!$B$24),W110*W48,\"\")","v":0},{"$f":"IF(X100<=(Kalkylvärden!$B$6+Indata!$B$24),X110*X48,\"\")","v":0},{"$f":"IF(Y100<=(Kalkylvärden!$B$6+Indata!$B$24),Y110*Y48,\"\")","v":0},{"$f":"IF(Z100<=(Kalkylvärden!$B$6+Indata!$B$24),Z110*Z48,\"\")","v":0},{"$f":"IF(AA100<=(Kalkylvärden!$B$6+Indata!$B$24),AA110*AA48,\"\")","v":0},{"$f":"IF(AB100<=(Kalkylvärden!$B$6+Indata!$B$24),AB110*AB48,\"\")","v":0},{"$f":"IF(AC100<=(Kalkylvärden!$B$6+Indata!$B$24),AC110*AC48,\"\")","v":0},{"$f":"IF(AD100<=(Kalkylvärden!$B$6+Indata!$B$24),AD110*AD48,\"\")","v":0},{"$f":"IF(AE100<=(Kalkylvärden!$B$6+Indata!$B$24),AE110*AE48,\"\")","v":0},{"$f":"IF(AF100<=(Kalkylvärden!$B$6+Indata!$B$24),AF110*AF48,\"\")","v":0},{"$f":"IF(AG100<=(Kalkylvärden!$B$6+Indata!$B$24),AG110*AG48,\"\")","v":0},{"$f":"IF(AH100<=(Kalkylvärden!$B$6+Indata!$B$24),AH110*AH48,\"\")","v":0},{"$f":"IF(AI100<=(Kalkylvärden!$B$6+Indata!$B$24),AI110*AI48,\"\")","v":0},{"$f":"IF(AJ100<=(Kalkylvärden!$B$6+Indata!$B$24),AJ110*AJ48,\"\")","v":0},{"$f":"IF(AK100<=(Kalkylvärden!$B$6+Indata!$B$24),AK110*AK48,\"\")","v":0},{"$f":"IF(AL100<=(Kalkylvärden!$B$6+Indata!$B$24),AL110*AL48,\"\")","v":0},{"$f":"IF(AM100<=(Kalkylvärden!$B$6+Indata!$B$24),AM110*AM48,\"\")","v":0},{"$f":"IF(AN100<=(Kalkylvärden!$B$6+Indata!$B$24),AN110*AN48,\"\")","v":0},{"$f":"IF(AO100<=(Kalkylvärden!$B$6+Indata!$B$24),AO110*AO48,\"\")","v":0},{"$f":"IF(AP100<=(Kalkylvärden!$B$6+Indata!$B$24),AP110*AP48,\"\")","v":0},{"$f":"IF(AQ100<=(Kalkylvärden!$B$6+Indata!$B$24),AQ110*AQ48,\"\")","v":""},{"$f":"IF(AR100<=(Kalkylvärden!$B$6+Indata!$B$24),AR110*AR48,\"\")","v":""},{"$f":"IF(AS100<=(Kalkylvärden!$B$6+Indata!$B$24),AS110*AS48,\"\")","v":""},{"$f":"IF(AT100<=(Kalkylvärden!$B$6+Indata!$B$24),AT110*AT48,\"\")","v":""},{"$f":"IF(AU100<=(Kalkylvärden!$B$6+Indata!$B$24),AU110*AU48,\"\")","v":""},{"$f":"IF(AV100<=(Kalkylvärden!$B$6+Indata!$B$24),AV110*AV48,\"\")","v":""},{"$f":"IF(AW100<=(Kalkylvärden!$B$6+Indata!$B$24),AW110*AW48,\"\")","v":""},{"$f":"IF(AX100<=(Kalkylvärden!$B$6+Indata!$B$24),AX110*AX48,\"\")","v":""},{"$f":"IF(AY100<=(Kalkylvärden!$B$6+Indata!$B$24),AY110*AY48,\"\")","v":""},{"$f":"IF(AZ100<=(Kalkylvärden!$B$6+Indata!$B$24),AZ110*AZ48,\"\")","v":""},{"$f":"IF(BA100<=(Kalkylvärden!$B$6+Indata!$B$24),BA110*BA48,\"\")","v":""},{"$f":"IF(BB100<=(Kalkylvärden!$B$6+Indata!$B$24),BB110*BB48,\"\")","v":""},{"$f":"IF(BC100<=(Kalkylvärden!$B$6+Indata!$B$24),BC110*BC48,\"\")","v":""},{"$f":"IF(BD100<=(Kalkylvärden!$B$6+Indata!$B$24),BD110*BD48,\"\")","v":""},{"$f":"IF(BE100<=(Kalkylvärden!$B$6+Indata!$B$24),BE110*BE48,\"\")","v":""},{"$f":"IF(BF100<=(Kalkylvärden!$B$6+Indata!$B$24),BF110*BF48,\"\")","v":""},{"$f":"IF(BG100<=(Kalkylvärden!$B$6+Indata!$B$24),BG110*BG48,\"\")","v":""},{"$f":"IF(BH100<=(Kalkylvärden!$B$6+Indata!$B$24),BH110*BH48,\"\")","v":""},{"$f":"IF(BI100<=(Kalkylvärden!$B$6+Indata!$B$24),BI110*BI48,\"\")","v":""},{"$f":"IF(BJ100<=(Kalkylvärden!$B$6+Indata!$B$24),BJ110*BJ48,\"\")","v":""},{"$f":"IF(BK100<=(Kalkylvärden!$B$6+Indata!$B$24),BK110*BK48,\"\")","v":""},{"$f":"IF(BL100<=(Kalkylvärden!$B$6+Indata!$B$24),BL110*BL48,\"\")","v":""},{"$f":"IF(BM100<=(Kalkylvärden!$B$6+Indata!$B$24),BM110*BM48,\"\")","v":""},{"$f":"IF(BN100<=(Kalkylvärden!$B$6+Indata!$B$24),BN110*BN48,\"\")","v":""},{"$f":"IF(BO100<=(Kalkylvärden!$B$6+Indata!$B$24),BO110*BO48,\"\")","v":""},{"$f":"IF(BP100<=(Kalkylvärden!$B$6+Indata!$B$24),BP110*BP48,\"\")","v":""},{"$f":"IF(BQ100<=(Kalkylvärden!$B$6+Indata!$B$24),BQ110*BQ48,\"\")","v":""},{"$f":"IF(BR100<=(Kalkylvärden!$B$6+Indata!$B$24),BR110*BR48,\"\")","v":""},{"$f":"IF(BS100<=(Kalkylvärden!$B$6+Indata!$B$24),BS110*BS48,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B111:BS112)","v":0}]
[]
[]
["Tidskostnader för gods"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B117+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN117+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AR117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AS117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AT117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AU117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AV117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AW117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AX117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AY117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AZ117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BA117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BB117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BC117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BD117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BE117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BF117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BG117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BH117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BI117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BJ117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BK117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BL117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BM117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BN117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BO117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BP117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BQ117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BR117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BS117<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B117<=(Kalkylvärden!$B$6+Indata!$B$24),B119*B41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C117<=(Kalkylvärden!$B$6+Indata!$B$24),C119*C41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D117<=(Kalkylvärden!$B$6+Indata!$B$24),D119*D41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E117<=(Kalkylvärden!$B$6+Indata!$B$24),E119*E41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F117<=(Kalkylvärden!$B$6+Indata!$B$24),F119*F41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G117<=(Kalkylvärden!$B$6+Indata!$B$24),G119*G41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H117<=(Kalkylvärden!$B$6+Indata!$B$24),H119*H41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I117<=(Kalkylvärden!$B$6+Indata!$B$24),I119*I41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J117<=(Kalkylvärden!$B$6+Indata!$B$24),J119*J41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K117<=(Kalkylvärden!$B$6+Indata!$B$24),K119*K41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L117<=(Kalkylvärden!$B$6+Indata!$B$24),L119*L41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M117<=(Kalkylvärden!$B$6+Indata!$B$24),M119*M41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N117<=(Kalkylvärden!$B$6+Indata!$B$24),N119*N41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O117<=(Kalkylvärden!$B$6+Indata!$B$24),O119*O41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P117<=(Kalkylvärden!$B$6+Indata!$B$24),P119*P41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q117<=(Kalkylvärden!$B$6+Indata!$B$24),Q119*Q41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R117<=(Kalkylvärden!$B$6+Indata!$B$24),R119*R41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S117<=(Kalkylvärden!$B$6+Indata!$B$24),S119*S41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T117<=(Kalkylvärden!$B$6+Indata!$B$24),T119*T41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U117<=(Kalkylvärden!$B$6+Indata!$B$24),U119*U41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V117<=(Kalkylvärden!$B$6+Indata!$B$24),V119*V41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W117<=(Kalkylvärden!$B$6+Indata!$B$24),W119*W41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X117<=(Kalkylvärden!$B$6+Indata!$B$24),X119*X41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y117<=(Kalkylvärden!$B$6+Indata!$B$24),Y119*Y41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z117<=(Kalkylvärden!$B$6+Indata!$B$24),Z119*Z41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA117<=(Kalkylvärden!$B$6+Indata!$B$24),AA119*AA41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB117<=(Kalkylvärden!$B$6+Indata!$B$24),AB119*AB41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC117<=(Kalkylvärden!$B$6+Indata!$B$24),AC119*AC41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD117<=(Kalkylvärden!$B$6+Indata!$B$24),AD119*AD41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE117<=(Kalkylvärden!$B$6+Indata!$B$24),AE119*AE41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF117<=(Kalkylvärden!$B$6+Indata!$B$24),AF119*AF41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG117<=(Kalkylvärden!$B$6+Indata!$B$24),AG119*AG41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH117<=(Kalkylvärden!$B$6+Indata!$B$24),AH119*AH41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI117<=(Kalkylvärden!$B$6+Indata!$B$24),AI119*AI41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ117<=(Kalkylvärden!$B$6+Indata!$B$24),AJ119*AJ41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK117<=(Kalkylvärden!$B$6+Indata!$B$24),AK119*AK41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL117<=(Kalkylvärden!$B$6+Indata!$B$24),AL119*AL41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM117<=(Kalkylvärden!$B$6+Indata!$B$24),AM119*AM41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN117<=(Kalkylvärden!$B$6+Indata!$B$24),AN119*AN41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO117<=(Kalkylvärden!$B$6+Indata!$B$24),AO119*AO41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP117<=(Kalkylvärden!$B$6+Indata!$B$24),AP119*AP41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ117<=(Kalkylvärden!$B$6+Indata!$B$24),AQ119*AQ41,\"\")","v":""},{"$f":"IF(AR117<=(Kalkylvärden!$B$6+Indata!$B$24),AR119*AR41,\"\")","v":""},{"$f":"IF(AS117<=(Kalkylvärden!$B$6+Indata!$B$24),AS119*AS41,\"\")","v":""},{"$f":"IF(AT117<=(Kalkylvärden!$B$6+Indata!$B$24),AT119*AT41,\"\")","v":""},{"$f":"IF(AU117<=(Kalkylvärden!$B$6+Indata!$B$24),AU119*AU41,\"\")","v":""},{"$f":"IF(AV117<=(Kalkylvärden!$B$6+Indata!$B$24),AV119*AV41,\"\")","v":""},{"$f":"IF(AW117<=(Kalkylvärden!$B$6+Indata!$B$24),AW119*AW41,\"\")","v":""},{"$f":"IF(AX117<=(Kalkylvärden!$B$6+Indata!$B$24),AX119*AX41,\"\")","v":""},{"$f":"IF(AY117<=(Kalkylvärden!$B$6+Indata!$B$24),AY119*AY41,\"\")","v":""},{"$f":"IF(AZ117<=(Kalkylvärden!$B$6+Indata!$B$24),AZ119*AZ41,\"\")","v":""},{"$f":"IF(BA117<=(Kalkylvärden!$B$6+Indata!$B$24),BA119*BA41,\"\")","v":""},{"$f":"IF(BB117<=(Kalkylvärden!$B$6+Indata!$B$24),BB119*BB41,\"\")","v":""},{"$f":"IF(BC117<=(Kalkylvärden!$B$6+Indata!$B$24),BC119*BC41,\"\")","v":""},{"$f":"IF(BD117<=(Kalkylvärden!$B$6+Indata!$B$24),BD119*BD41,\"\")","v":""},{"$f":"IF(BE117<=(Kalkylvärden!$B$6+Indata!$B$24),BE119*BE41,\"\")","v":""},{"$f":"IF(BF117<=(Kalkylvärden!$B$6+Indata!$B$24),BF119*BF41,\"\")","v":""},{"$f":"IF(BG117<=(Kalkylvärden!$B$6+Indata!$B$24),BG119*BG41,\"\")","v":""},{"$f":"IF(BH117<=(Kalkylvärden!$B$6+Indata!$B$24),BH119*BH41,\"\")","v":""},{"$f":"IF(BI117<=(Kalkylvärden!$B$6+Indata!$B$24),BI119*BI41,\"\")","v":""},{"$f":"IF(BJ117<=(Kalkylvärden!$B$6+Indata!$B$24),BJ119*BJ41,\"\")","v":""},{"$f":"IF(BK117<=(Kalkylvärden!$B$6+Indata!$B$24),BK119*BK41,\"\")","v":""},{"$f":"IF(BL117<=(Kalkylvärden!$B$6+Indata!$B$24),BL119*BL41,\"\")","v":""},{"$f":"IF(BM117<=(Kalkylvärden!$B$6+Indata!$B$24),BM119*BM41,\"\")","v":""},{"$f":"IF(BN117<=(Kalkylvärden!$B$6+Indata!$B$24),BN119*BN41,\"\")","v":""},{"$f":"IF(BO117<=(Kalkylvärden!$B$6+Indata!$B$24),BO119*BO41,\"\")","v":""},{"$f":"IF(BP117<=(Kalkylvärden!$B$6+Indata!$B$24),BP119*BP41,\"\")","v":""},{"$f":"IF(BQ117<=(Kalkylvärden!$B$6+Indata!$B$24),BQ119*BQ41,\"\")","v":""},{"$f":"IF(BR117<=(Kalkylvärden!$B$6+Indata!$B$24),BR119*BR41,\"\")","v":""},{"$f":"IF(BS117<=(Kalkylvärden!$B$6+Indata!$B$24),BS119*BS41,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B120:BS120)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(C117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(D117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(E117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(F117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(G117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(H117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(I117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(J117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(K117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(L117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(M117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(N117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(O117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(P117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Q117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(R117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(S117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(T117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(U117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(V117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(W117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(X117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Y117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Z117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AA117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AB117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AC117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AD117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AE117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AF117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AG117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AH117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AI117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AJ117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AK117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AL117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AM117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AN117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AO117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AP117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AQ117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AR117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AS117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AT117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AU117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AV117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AW117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AX117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AY117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AZ117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BA117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BB117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BC117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BD117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BE117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BF117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BG117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BH117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BI117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BJ117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BK117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BL117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BM117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BN117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BO117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BP117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BQ117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BR117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BS117<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B117<=(Kalkylvärden!$B$6+Indata!$B$24),B124*B39,\"\")","v":0},{"$f":"IF(C117<=(Kalkylvärden!$B$6+Indata!$B$24),C124*C39,\"\")","v":0},{"$f":"IF(D117<=(Kalkylvärden!$B$6+Indata!$B$24),D124*D39,\"\")","v":0},{"$f":"IF(E117<=(Kalkylvärden!$B$6+Indata!$B$24),E124*E39,\"\")","v":0},{"$f":"IF(F117<=(Kalkylvärden!$B$6+Indata!$B$24),F124*F39,\"\")","v":0},{"$f":"IF(G117<=(Kalkylvärden!$B$6+Indata!$B$24),G124*G39,\"\")","v":0},{"$f":"IF(H117<=(Kalkylvärden!$B$6+Indata!$B$24),H124*H39,\"\")","v":0},{"$f":"IF(I117<=(Kalkylvärden!$B$6+Indata!$B$24),I124*I39,\"\")","v":0},{"$f":"IF(J117<=(Kalkylvärden!$B$6+Indata!$B$24),J124*J39,\"\")","v":0},{"$f":"IF(K117<=(Kalkylvärden!$B$6+Indata!$B$24),K124*K39,\"\")","v":0},{"$f":"IF(L117<=(Kalkylvärden!$B$6+Indata!$B$24),L124*L39,\"\")","v":0},{"$f":"IF(M117<=(Kalkylvärden!$B$6+Indata!$B$24),M124*M39,\"\")","v":0},{"$f":"IF(N117<=(Kalkylvärden!$B$6+Indata!$B$24),N124*N39,\"\")","v":0},{"$f":"IF(O117<=(Kalkylvärden!$B$6+Indata!$B$24),O124*O39,\"\")","v":0},{"$f":"IF(P117<=(Kalkylvärden!$B$6+Indata!$B$24),P124*P39,\"\")","v":0},{"$f":"IF(Q117<=(Kalkylvärden!$B$6+Indata!$B$24),Q124*Q39,\"\")","v":0},{"$f":"IF(R117<=(Kalkylvärden!$B$6+Indata!$B$24),R124*R39,\"\")","v":0},{"$f":"IF(S117<=(Kalkylvärden!$B$6+Indata!$B$24),S124*S39,\"\")","v":0},{"$f":"IF(T117<=(Kalkylvärden!$B$6+Indata!$B$24),T124*T39,\"\")","v":0},{"$f":"IF(U117<=(Kalkylvärden!$B$6+Indata!$B$24),U124*U39,\"\")","v":0},{"$f":"IF(V117<=(Kalkylvärden!$B$6+Indata!$B$24),V124*V39,\"\")","v":0},{"$f":"IF(W117<=(Kalkylvärden!$B$6+Indata!$B$24),W124*W39,\"\")","v":0},{"$f":"IF(X117<=(Kalkylvärden!$B$6+Indata!$B$24),X124*X39,\"\")","v":0},{"$f":"IF(Y117<=(Kalkylvärden!$B$6+Indata!$B$24),Y124*Y39,\"\")","v":0},{"$f":"IF(Z117<=(Kalkylvärden!$B$6+Indata!$B$24),Z124*Z39,\"\")","v":0},{"$f":"IF(AA117<=(Kalkylvärden!$B$6+Indata!$B$24),AA124*AA39,\"\")","v":0},{"$f":"IF(AB117<=(Kalkylvärden!$B$6+Indata!$B$24),AB124*AB39,\"\")","v":0},{"$f":"IF(AC117<=(Kalkylvärden!$B$6+Indata!$B$24),AC124*AC39,\"\")","v":0},{"$f":"IF(AD117<=(Kalkylvärden!$B$6+Indata!$B$24),AD124*AD39,\"\")","v":0},{"$f":"IF(AE117<=(Kalkylvärden!$B$6+Indata!$B$24),AE124*AE39,\"\")","v":0},{"$f":"IF(AF117<=(Kalkylvärden!$B$6+Indata!$B$24),AF124*AF39,\"\")","v":0},{"$f":"IF(AG117<=(Kalkylvärden!$B$6+Indata!$B$24),AG124*AG39,\"\")","v":0},{"$f":"IF(AH117<=(Kalkylvärden!$B$6+Indata!$B$24),AH124*AH39,\"\")","v":0},{"$f":"IF(AI117<=(Kalkylvärden!$B$6+Indata!$B$24),AI124*AI39,\"\")","v":0},{"$f":"IF(AJ117<=(Kalkylvärden!$B$6+Indata!$B$24),AJ124*AJ39,\"\")","v":0},{"$f":"IF(AK117<=(Kalkylvärden!$B$6+Indata!$B$24),AK124*AK39,\"\")","v":0},{"$f":"IF(AL117<=(Kalkylvärden!$B$6+Indata!$B$24),AL124*AL39,\"\")","v":0},{"$f":"IF(AM117<=(Kalkylvärden!$B$6+Indata!$B$24),AM124*AM39,\"\")","v":0},{"$f":"IF(AN117<=(Kalkylvärden!$B$6+Indata!$B$24),AN124*AN39,\"\")","v":0},{"$f":"IF(AO117<=(Kalkylvärden!$B$6+Indata!$B$24),AO124*AO39,\"\")","v":0},{"$f":"IF(AP117<=(Kalkylvärden!$B$6+Indata!$B$24),AP124*AP39,\"\")","v":0},{"$f":"IF(AQ117<=(Kalkylvärden!$B$6+Indata!$B$24),AQ124*AQ39,\"\")","v":""},{"$f":"IF(AR117<=(Kalkylvärden!$B$6+Indata!$B$24),AR124*AR39,\"\")","v":""},{"$f":"IF(AS117<=(Kalkylvärden!$B$6+Indata!$B$24),AS124*AS39,\"\")","v":""},{"$f":"IF(AT117<=(Kalkylvärden!$B$6+Indata!$B$24),AT124*AT39,\"\")","v":""},{"$f":"IF(AU117<=(Kalkylvärden!$B$6+Indata!$B$24),AU124*AU39,\"\")","v":""},{"$f":"IF(AV117<=(Kalkylvärden!$B$6+Indata!$B$24),AV124*AV39,\"\")","v":""},{"$f":"IF(AW117<=(Kalkylvärden!$B$6+Indata!$B$24),AW124*AW39,\"\")","v":""},{"$f":"IF(AX117<=(Kalkylvärden!$B$6+Indata!$B$24),AX124*AX39,\"\")","v":""},{"$f":"IF(AY117<=(Kalkylvärden!$B$6+Indata!$B$24),AY124*AY39,\"\")","v":""},{"$f":"IF(AZ117<=(Kalkylvärden!$B$6+Indata!$B$24),AZ124*AZ39,\"\")","v":""},{"$f":"IF(BA117<=(Kalkylvärden!$B$6+Indata!$B$24),BA124*BA39,\"\")","v":""},{"$f":"IF(BB117<=(Kalkylvärden!$B$6+Indata!$B$24),BB124*BB39,\"\")","v":""},{"$f":"IF(BC117<=(Kalkylvärden!$B$6+Indata!$B$24),BC124*BC39,\"\")","v":""},{"$f":"IF(BD117<=(Kalkylvärden!$B$6+Indata!$B$24),BD124*BD39,\"\")","v":""},{"$f":"IF(BE117<=(Kalkylvärden!$B$6+Indata!$B$24),BE124*BE39,\"\")","v":""},{"$f":"IF(BF117<=(Kalkylvärden!$B$6+Indata!$B$24),BF124*BF39,\"\")","v":""},{"$f":"IF(BG117<=(Kalkylvärden!$B$6+Indata!$B$24),BG124*BG39,\"\")","v":""},{"$f":"IF(BH117<=(Kalkylvärden!$B$6+Indata!$B$24),BH124*BH39,\"\")","v":""},{"$f":"IF(BI117<=(Kalkylvärden!$B$6+Indata!$B$24),BI124*BI39,\"\")","v":""},{"$f":"IF(BJ117<=(Kalkylvärden!$B$6+Indata!$B$24),BJ124*BJ39,\"\")","v":""},{"$f":"IF(BK117<=(Kalkylvärden!$B$6+Indata!$B$24),BK124*BK39,\"\")","v":""},{"$f":"IF(BL117<=(Kalkylvärden!$B$6+Indata!$B$24),BL124*BL39,\"\")","v":""},{"$f":"IF(BM117<=(Kalkylvärden!$B$6+Indata!$B$24),BM124*BM39,\"\")","v":""},{"$f":"IF(BN117<=(Kalkylvärden!$B$6+Indata!$B$24),BN124*BN39,\"\")","v":""},{"$f":"IF(BO117<=(Kalkylvärden!$B$6+Indata!$B$24),BO124*BO39,\"\")","v":""},{"$f":"IF(BP117<=(Kalkylvärden!$B$6+Indata!$B$24),BP124*BP39,\"\")","v":""},{"$f":"IF(BQ117<=(Kalkylvärden!$B$6+Indata!$B$24),BQ124*BQ39,\"\")","v":""},{"$f":"IF(BR117<=(Kalkylvärden!$B$6+Indata!$B$24),BR124*BR39,\"\")","v":""},{"$f":"IF(BS117<=(Kalkylvärden!$B$6+Indata!$B$24),BS124*BS39,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B125:BS125)","v":0}]
[]
[]
["Fordonskostnader"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B130+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN130+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AR$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AS$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AT$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AU$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AV$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AW$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AX$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AY$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(AZ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BA$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BB$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BC$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BD$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BE$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BF$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BG$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BH$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BI$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BJ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BK$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BL$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BM$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BN$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BO$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BP$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BQ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BR$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""},{"$f":"IF(BS$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$125),\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AR$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AS$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AT$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AU$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AV$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AW$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AX$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AY$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(AZ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BA$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BB$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BC$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BD$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BE$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BF$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BG$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BH$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BI$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BJ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BK$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BL$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BM$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BN$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BO$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BP$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BQ$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BR$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""},{"$f":"IF(BS$130<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$126),\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),B132*B41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),C132*C41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),D132*D41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),E132*E41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),F132*F41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),G132*G41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),H132*H41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),I132*I41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),J132*J41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),K132*K41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),L132*L41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),M132*M41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),N132*N41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),O132*O41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),P132*P41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Q132*Q41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),R132*R41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),S132*S41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),T132*T41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),U132*U41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),V132*V41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),W132*W41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),X132*X41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Y132*Y41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Z132*Z41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),AA132*AA41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),AB132*AB41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),AC132*AC41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),AD132*AD41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),AE132*AE41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),AF132*AF41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),AG132*AG41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),AH132*AH41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),AI132*AI41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),AJ132*AJ41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),AK132*AK41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),AL132*AL41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),AM132*AM41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),AN132*AN41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),AO132*AO41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),AP132*AP41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),AQ132*AQ41,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),AR132*AR41,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),AS132*AS41,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),AT132*AT41,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),AU132*AU41,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),AV132*AV41,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),AW132*AW41,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),AX132*AX41,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),AY132*AY41,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),AZ132*AZ41,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),BA132*BA41,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),BB132*BB41,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),BC132*BC41,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),BD132*BD41,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),BE132*BE41,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),BF132*BF41,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),BG132*BG41,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),BH132*BH41,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),BI132*BI41,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),BJ132*BJ41,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),BK132*BK41,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),BL132*BL41,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),BM132*BM41,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),BN132*BN41,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),BO132*BO41,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),BP132*BP41,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),BQ132*BQ41,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),BR132*BR41,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),BS132*BS41,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),B133*B41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),C133*C41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),D133*D41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),E133*E41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),F133*F41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),G133*G41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),H133*H41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),I133*I41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),J133*J41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),K133*K41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),L133*L41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),M133*M41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),N133*N41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),O133*O41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),P133*P41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Q133*Q41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),R133*R41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),S133*S41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),T133*T41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),U133*U41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),V133*V41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),W133*W41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),X133*X41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Y133*Y41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Z133*Z41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),AA133*AA41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),AB133*AB41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),AC133*AC41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),AD133*AD41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),AE133*AE41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),AF133*AF41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),AG133*AG41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),AH133*AH41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),AI133*AI41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),AJ133*AJ41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),AK133*AK41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),AL133*AL41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),AM133*AM41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),AN133*AN41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),AO133*AO41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),AP133*AP41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),AQ133*AQ41,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),AR133*AR41,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),AS133*AS41,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),AT133*AT41,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),AU133*AU41,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),AV133*AV41,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),AW133*AW41,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),AX133*AX41,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),AY133*AY41,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),AZ133*AZ41,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),BA133*BA41,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),BB133*BB41,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),BC133*BC41,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),BD133*BD41,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),BE133*BE41,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),BF133*BF41,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),BG133*BG41,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),BH133*BH41,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),BI133*BI41,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),BJ133*BJ41,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),BK133*BK41,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),BL133*BL41,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),BM133*BM41,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),BN133*BN41,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),BO133*BO41,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),BP133*BP41,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),BQ133*BQ41,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),BR133*BR41,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),BS133*BS41,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B134:BS135)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
[]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":0},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$127,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":0},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$128,\"\")","v":""}]
["Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),B140*B39,\"\")","v":0},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),C140*C39,\"\")","v":0},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),D140*D39,\"\")","v":0},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),E140*E39,\"\")","v":0},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),F140*F39,\"\")","v":0},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),G140*G39,\"\")","v":0},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),H140*H39,\"\")","v":0},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),I140*I39,\"\")","v":0},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),J140*J39,\"\")","v":0},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),K140*K39,\"\")","v":0},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),L140*L39,\"\")","v":0},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),M140*M39,\"\")","v":0},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),N140*N39,\"\")","v":0},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),O140*O39,\"\")","v":0},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),P140*P39,\"\")","v":0},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Q140*Q39,\"\")","v":0},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),R140*R39,\"\")","v":0},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),S140*S39,\"\")","v":0},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),T140*T39,\"\")","v":0},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),U140*U39,\"\")","v":0},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),V140*V39,\"\")","v":0},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),W140*W39,\"\")","v":0},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),X140*X39,\"\")","v":0},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Y140*Y39,\"\")","v":0},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Z140*Z39,\"\")","v":0},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),AA140*AA39,\"\")","v":0},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),AB140*AB39,\"\")","v":0},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),AC140*AC39,\"\")","v":0},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),AD140*AD39,\"\")","v":0},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),AE140*AE39,\"\")","v":0},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),AF140*AF39,\"\")","v":0},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),AG140*AG39,\"\")","v":0},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),AH140*AH39,\"\")","v":0},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),AI140*AI39,\"\")","v":0},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),AJ140*AJ39,\"\")","v":0},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),AK140*AK39,\"\")","v":0},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),AL140*AL39,\"\")","v":0},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),AM140*AM39,\"\")","v":0},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),AN140*AN39,\"\")","v":0},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),AO140*AO39,\"\")","v":0},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),AP140*AP39,\"\")","v":0},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),AQ140*AQ39,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),AR140*AR39,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),AS140*AS39,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),AT140*AT39,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),AU140*AU39,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),AV140*AV39,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),AW140*AW39,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),AX140*AX39,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),AY140*AY39,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),AZ140*AZ39,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),BA140*BA39,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),BB140*BB39,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),BC140*BC39,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),BD140*BD39,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),BE140*BE39,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),BF140*BF39,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),BG140*BG39,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),BH140*BH39,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),BI140*BI39,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),BJ140*BJ39,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),BK140*BK39,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),BL140*BL39,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),BM140*BM39,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),BN140*BN39,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),BO140*BO39,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),BP140*BP39,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),BQ140*BQ39,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),BR140*BR39,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),BS140*BS39,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),B141*B39,\"\")","v":0},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),C141*C39,\"\")","v":0},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),D141*D39,\"\")","v":0},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),E141*E39,\"\")","v":0},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),F141*F39,\"\")","v":0},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),G141*G39,\"\")","v":0},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),H141*H39,\"\")","v":0},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),I141*I39,\"\")","v":0},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),J141*J39,\"\")","v":0},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),K141*K39,\"\")","v":0},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),L141*L39,\"\")","v":0},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),M141*M39,\"\")","v":0},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),N141*N39,\"\")","v":0},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),O141*O39,\"\")","v":0},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),P141*P39,\"\")","v":0},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Q141*Q39,\"\")","v":0},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),R141*R39,\"\")","v":0},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),S141*S39,\"\")","v":0},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),T141*T39,\"\")","v":0},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),U141*U39,\"\")","v":0},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),V141*V39,\"\")","v":0},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),W141*W39,\"\")","v":0},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),X141*X39,\"\")","v":0},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Y141*Y39,\"\")","v":0},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Z141*Z39,\"\")","v":0},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),AA141*AA39,\"\")","v":0},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),AB141*AB39,\"\")","v":0},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),AC141*AC39,\"\")","v":0},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),AD141*AD39,\"\")","v":0},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),AE141*AE39,\"\")","v":0},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),AF141*AF39,\"\")","v":0},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),AG141*AG39,\"\")","v":0},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),AH141*AH39,\"\")","v":0},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),AI141*AI39,\"\")","v":0},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),AJ141*AJ39,\"\")","v":0},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),AK141*AK39,\"\")","v":0},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),AL141*AL39,\"\")","v":0},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),AM141*AM39,\"\")","v":0},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),AN141*AN39,\"\")","v":0},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),AO141*AO39,\"\")","v":0},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),AP141*AP39,\"\")","v":0},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),AQ141*AQ39,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),AR141*AR39,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),AS141*AS39,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),AT141*AT39,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),AU141*AU39,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),AV141*AV39,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),AW141*AW39,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),AX141*AX39,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),AY141*AY39,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),AZ141*AZ39,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),BA141*BA39,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),BB141*BB39,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),BC141*BC39,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),BD141*BD39,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),BE141*BE39,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),BF141*BF39,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),BG141*BG39,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),BH141*BH39,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),BI141*BI39,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),BJ141*BJ39,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),BK141*BK39,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),BL141*BL39,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),BM141*BM39,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),BN141*BN39,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),BO141*BO39,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),BP141*BP39,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),BQ141*BQ39,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),BR141*BR39,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),BS141*BS39,\"\")","v":""}]
["Nuvärde Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B130<=(Kalkylvärden!$B$6+Indata!$B$24),B142*B40,\"\")","v":0},{"$f":"IF(C130<=(Kalkylvärden!$B$6+Indata!$B$24),C142*C40,\"\")","v":0},{"$f":"IF(D130<=(Kalkylvärden!$B$6+Indata!$B$24),D142*D40,\"\")","v":0},{"$f":"IF(E130<=(Kalkylvärden!$B$6+Indata!$B$24),E142*E40,\"\")","v":0},{"$f":"IF(F130<=(Kalkylvärden!$B$6+Indata!$B$24),F142*F40,\"\")","v":0},{"$f":"IF(G130<=(Kalkylvärden!$B$6+Indata!$B$24),G142*G40,\"\")","v":0},{"$f":"IF(H130<=(Kalkylvärden!$B$6+Indata!$B$24),H142*H40,\"\")","v":0},{"$f":"IF(I130<=(Kalkylvärden!$B$6+Indata!$B$24),I142*I40,\"\")","v":0},{"$f":"IF(J130<=(Kalkylvärden!$B$6+Indata!$B$24),J142*J40,\"\")","v":0},{"$f":"IF(K130<=(Kalkylvärden!$B$6+Indata!$B$24),K142*K40,\"\")","v":0},{"$f":"IF(L130<=(Kalkylvärden!$B$6+Indata!$B$24),L142*L40,\"\")","v":0},{"$f":"IF(M130<=(Kalkylvärden!$B$6+Indata!$B$24),M142*M40,\"\")","v":0},{"$f":"IF(N130<=(Kalkylvärden!$B$6+Indata!$B$24),N142*N40,\"\")","v":0},{"$f":"IF(O130<=(Kalkylvärden!$B$6+Indata!$B$24),O142*O40,\"\")","v":0},{"$f":"IF(P130<=(Kalkylvärden!$B$6+Indata!$B$24),P142*P40,\"\")","v":0},{"$f":"IF(Q130<=(Kalkylvärden!$B$6+Indata!$B$24),Q142*Q40,\"\")","v":0},{"$f":"IF(R130<=(Kalkylvärden!$B$6+Indata!$B$24),R142*R40,\"\")","v":0},{"$f":"IF(S130<=(Kalkylvärden!$B$6+Indata!$B$24),S142*S40,\"\")","v":0},{"$f":"IF(T130<=(Kalkylvärden!$B$6+Indata!$B$24),T142*T40,\"\")","v":0},{"$f":"IF(U130<=(Kalkylvärden!$B$6+Indata!$B$24),U142*U40,\"\")","v":0},{"$f":"IF(V130<=(Kalkylvärden!$B$6+Indata!$B$24),V142*V40,\"\")","v":0},{"$f":"IF(W130<=(Kalkylvärden!$B$6+Indata!$B$24),W142*W40,\"\")","v":0},{"$f":"IF(X130<=(Kalkylvärden!$B$6+Indata!$B$24),X142*X40,\"\")","v":0},{"$f":"IF(Y130<=(Kalkylvärden!$B$6+Indata!$B$24),Y142*Y40,\"\")","v":0},{"$f":"IF(Z130<=(Kalkylvärden!$B$6+Indata!$B$24),Z142*Z40,\"\")","v":0},{"$f":"IF(AA130<=(Kalkylvärden!$B$6+Indata!$B$24),AA142*AA40,\"\")","v":0},{"$f":"IF(AB130<=(Kalkylvärden!$B$6+Indata!$B$24),AB142*AB40,\"\")","v":0},{"$f":"IF(AC130<=(Kalkylvärden!$B$6+Indata!$B$24),AC142*AC40,\"\")","v":0},{"$f":"IF(AD130<=(Kalkylvärden!$B$6+Indata!$B$24),AD142*AD40,\"\")","v":0},{"$f":"IF(AE130<=(Kalkylvärden!$B$6+Indata!$B$24),AE142*AE40,\"\")","v":0},{"$f":"IF(AF130<=(Kalkylvärden!$B$6+Indata!$B$24),AF142*AF40,\"\")","v":0},{"$f":"IF(AG130<=(Kalkylvärden!$B$6+Indata!$B$24),AG142*AG40,\"\")","v":0},{"$f":"IF(AH130<=(Kalkylvärden!$B$6+Indata!$B$24),AH142*AH40,\"\")","v":0},{"$f":"IF(AI130<=(Kalkylvärden!$B$6+Indata!$B$24),AI142*AI40,\"\")","v":0},{"$f":"IF(AJ130<=(Kalkylvärden!$B$6+Indata!$B$24),AJ142*AJ40,\"\")","v":0},{"$f":"IF(AK130<=(Kalkylvärden!$B$6+Indata!$B$24),AK142*AK40,\"\")","v":0},{"$f":"IF(AL130<=(Kalkylvärden!$B$6+Indata!$B$24),AL142*AL40,\"\")","v":0},{"$f":"IF(AM130<=(Kalkylvärden!$B$6+Indata!$B$24),AM142*AM40,\"\")","v":0},{"$f":"IF(AN130<=(Kalkylvärden!$B$6+Indata!$B$24),AN142*AN40,\"\")","v":0},{"$f":"IF(AO130<=(Kalkylvärden!$B$6+Indata!$B$24),AO142*AO40,\"\")","v":0},{"$f":"IF(AP130<=(Kalkylvärden!$B$6+Indata!$B$24),AP142*AP40,\"\")","v":0},{"$f":"IF(AQ130<=(Kalkylvärden!$B$6+Indata!$B$24),AQ142*AQ40,\"\")","v":""},{"$f":"IF(AR130<=(Kalkylvärden!$B$6+Indata!$B$24),AR142*AR40,\"\")","v":""},{"$f":"IF(AS130<=(Kalkylvärden!$B$6+Indata!$B$24),AS142*AS40,\"\")","v":""},{"$f":"IF(AT130<=(Kalkylvärden!$B$6+Indata!$B$24),AT142*AT40,\"\")","v":""},{"$f":"IF(AU130<=(Kalkylvärden!$B$6+Indata!$B$24),AU142*AU40,\"\")","v":""},{"$f":"IF(AV130<=(Kalkylvärden!$B$6+Indata!$B$24),AV142*AV40,\"\")","v":""},{"$f":"IF(AW130<=(Kalkylvärden!$B$6+Indata!$B$24),AW142*AW40,\"\")","v":""},{"$f":"IF(AX130<=(Kalkylvärden!$B$6+Indata!$B$24),AX142*AX40,\"\")","v":""},{"$f":"IF(AY130<=(Kalkylvärden!$B$6+Indata!$B$24),AY142*AY40,\"\")","v":""},{"$f":"IF(AZ130<=(Kalkylvärden!$B$6+Indata!$B$24),AZ142*AZ40,\"\")","v":""},{"$f":"IF(BA130<=(Kalkylvärden!$B$6+Indata!$B$24),BA142*BA40,\"\")","v":""},{"$f":"IF(BB130<=(Kalkylvärden!$B$6+Indata!$B$24),BB142*BB40,\"\")","v":""},{"$f":"IF(BC130<=(Kalkylvärden!$B$6+Indata!$B$24),BC142*BC40,\"\")","v":""},{"$f":"IF(BD130<=(Kalkylvärden!$B$6+Indata!$B$24),BD142*BD40,\"\")","v":""},{"$f":"IF(BE130<=(Kalkylvärden!$B$6+Indata!$B$24),BE142*BE40,\"\")","v":""},{"$f":"IF(BF130<=(Kalkylvärden!$B$6+Indata!$B$24),BF142*BF40,\"\")","v":""},{"$f":"IF(BG130<=(Kalkylvärden!$B$6+Indata!$B$24),BG142*BG40,\"\")","v":""},{"$f":"IF(BH130<=(Kalkylvärden!$B$6+Indata!$B$24),BH142*BH40,\"\")","v":""},{"$f":"IF(BI130<=(Kalkylvärden!$B$6+Indata!$B$24),BI142*BI40,\"\")","v":""},{"$f":"IF(BJ130<=(Kalkylvärden!$B$6+Indata!$B$24),BJ142*BJ40,\"\")","v":""},{"$f":"IF(BK130<=(Kalkylvärden!$B$6+Indata!$B$24),BK142*BK40,\"\")","v":""},{"$f":"IF(BL130<=(Kalkylvärden!$B$6+Indata!$B$24),BL142*BL40,\"\")","v":""},{"$f":"IF(BM130<=(Kalkylvärden!$B$6+Indata!$B$24),BM142*BM40,\"\")","v":""},{"$f":"IF(BN130<=(Kalkylvärden!$B$6+Indata!$B$24),BN142*BN40,\"\")","v":""},{"$f":"IF(BO130<=(Kalkylvärden!$B$6+Indata!$B$24),BO142*BO40,\"\")","v":""},{"$f":"IF(BP130<=(Kalkylvärden!$B$6+Indata!$B$24),BP142*BP40,\"\")","v":""},{"$f":"IF(BQ130<=(Kalkylvärden!$B$6+Indata!$B$24),BQ142*BQ40,\"\")","v":""},{"$f":"IF(BR130<=(Kalkylvärden!$B$6+Indata!$B$24),BR142*BR40,\"\")","v":""},{"$f":"IF(BS130<=(Kalkylvärden!$B$6+Indata!$B$24),BS142*BS40,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B143:BS145)","v":0}]
[]
[]
[]
["Emissioner, externa effekter"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B151+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN151+1","v":2090},2091,2092,2093,2094]
["Bakom bom"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),B153*B49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),C153*C49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),D153*D49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),E153*E49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),F153*F49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),G153*G49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),H153*H49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),I153*I49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),J153*J49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),K153*K49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),L153*L49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),M153*M49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),N153*N49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),O153*O49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),P153*P49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),Q153*Q49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),R153*R49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),S153*S49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),T153*T49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),U153*U49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),V153*V49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),W153*W49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),X153*X49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),Y153*Y49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),Z153*Z49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),AA153*AA49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),AB153*AB49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),AC153*AC49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),AD153*AD49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),AE153*AE49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),AF153*AF49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),AG153*AG49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),AH153*AH49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),AI153*AI49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),AJ153*AJ49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),AK153*AK49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),AL153*AL49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),AM153*AM49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),AN153*AN49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),AO153*AO49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),AP153*AP49,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),AQ153*AQ49,\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),AR153*AR49,\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),AS153*AS49,\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),AT153*AT49,\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),AU153*AU49,\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),AV153*AV49,\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),AW153*AW49,\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),AX153*AX49,\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),AY153*AY49,\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),AZ153*AZ49,\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),BA153*BA49,\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),BB153*BB49,\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),BC153*BC49,\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),BD153*BD49,\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),BE153*BE49,\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),BF153*BF49,\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),BG153*BG49,\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),BH153*BH49,\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),BI153*BI49,\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),BJ153*BJ49,\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),BK153*BK49,\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),BL153*BL49,\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),BM153*BM49,\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),BN153*BN49,\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),BO153*BO49,\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),BP153*BP49,\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),BQ153*BQ49,\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),BR153*BR49,\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),BS153*BS49,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B154:BS154)","v":{"$error":"#DIV/0!"}}]
[]
["Bakom bom"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""}]
["Nuvärde CO2, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),B158*B41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),C158*C41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),D158*D41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),E158*E41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),F158*F41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),G158*G41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),H158*H41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),I158*I41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),J158*J41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),K158*K41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),L158*L41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),M158*M41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),N158*N41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),O158*O41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),P158*P41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),Q158*Q41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),R158*R41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),S158*S41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),T158*T41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),U158*U41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),V158*V41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),W158*W41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),X158*X41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),Y158*Y41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),Z158*Z41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),AA158*AA41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),AB158*AB41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),AC158*AC41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),AD158*AD41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),AE158*AE41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),AF158*AF41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),AG158*AG41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),AH158*AH41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),AI158*AI41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),AJ158*AJ41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),AK158*AK41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),AL158*AL41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),AM158*AM41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),AN158*AN41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),AO158*AO41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),AP158*AP41,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),AQ158*AQ41,\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),AR158*AR41,\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),AS158*AS41,\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),AT158*AT41,\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),AU158*AU41,\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),AV158*AV41,\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),AW158*AW41,\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),AX158*AX41,\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),AY158*AY41,\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),AZ158*AZ41,\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),BA158*BA41,\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),BB158*BB41,\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),BC158*BC41,\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),BD158*BD41,\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),BE158*BE41,\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),BF158*BF41,\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),BG158*BG41,\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),BH158*BH41,\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),BI158*BI41,\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),BJ158*BJ41,\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),BK158*BK41,\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),BL158*BL41,\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),BM158*BM41,\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),BN158*BN41,\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),BO158*BO41,\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),BP158*BP41,\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),BQ158*BQ41,\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),BR158*BR41,\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),BS158*BS41,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B159:BS159)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vid fri passage"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),B165*B47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),C165*C47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),D165*D47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),E165*E47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),F165*F47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),G165*G47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),H165*H47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),I165*I47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),J165*J47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),K165*K47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),L165*L47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),M165*M47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),N165*N47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),O165*O47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),P165*P47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),Q165*Q47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),R165*R47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),S165*S47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),T165*T47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),U165*U47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),V165*V47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),W165*W47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),X165*X47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),Y165*Y47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),Z165*Z47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),AA165*AA47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),AB165*AB47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),AC165*AC47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),AD165*AD47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),AE165*AE47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),AF165*AF47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),AG165*AG47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),AH165*AH47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),AI165*AI47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),AJ165*AJ47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),AK165*AK47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),AL165*AL47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),AM165*AM47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),AN165*AN47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),AO165*AO47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),AP165*AP47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),AQ165*AQ47,\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),AR165*AR47,\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),AS165*AS47,\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),AT165*AT47,\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),AU165*AU47,\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),AV165*AV47,\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),AW165*AW47,\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),AX165*AX47,\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),AY165*AY47,\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),AZ165*AZ47,\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),BA165*BA47,\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),BB165*BB47,\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),BC165*BC47,\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),BD165*BD47,\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),BE165*BE47,\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),BF165*BF47,\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),BG165*BG47,\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),BH165*BH47,\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),BI165*BI47,\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),BJ165*BJ47,\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),BK165*BK47,\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),BL165*BL47,\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),BM165*BM47,\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),BN165*BN47,\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),BO165*BO47,\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),BP165*BP47,\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),BQ165*BQ47,\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),BR165*BR47,\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),BS165*BS47,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B166:BS166)","v":{"$error":"#N/A"}}]
[]
["Vid fri passage"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""}]
["Nuvärde CO2, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),B170*B39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),C170*C39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),D170*D39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),E170*E39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),F170*F39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),G170*G39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),H170*H39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),I170*I39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),J170*J39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),K170*K39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),L170*L39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),M170*M39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),N170*N39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),O170*O39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),P170*P39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),Q170*Q39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),R170*R39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),S170*S39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),T170*T39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),U170*U39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),V170*V39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),W170*W39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),X170*X39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),Y170*Y39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),Z170*Z39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),AA170*AA39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),AB170*AB39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),AC170*AC39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),AD170*AD39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),AE170*AE39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),AF170*AF39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),AG170*AG39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),AH170*AH39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),AI170*AI39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),AJ170*AJ39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),AK170*AK39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),AL170*AL39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),AM170*AM39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),AN170*AN39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),AO170*AO39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),AP170*AP39,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),AQ170*AQ39,\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),AR170*AR39,\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),AS170*AS39,\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),AT170*AT39,\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),AU170*AU39,\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),AV170*AV39,\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),AW170*AW39,\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),AX170*AX39,\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),AY170*AY39,\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),AZ170*AZ39,\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),BA170*BA39,\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),BB170*BB39,\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),BC170*BC39,\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),BD170*BD39,\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),BE170*BE39,\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),BF170*BF39,\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),BG170*BG39,\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),BH170*BH39,\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),BI170*BI39,\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),BJ170*BJ39,\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),BK170*BK39,\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),BL170*BL39,\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),BM170*BM39,\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),BN170*BN39,\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),BO170*BO39,\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),BP170*BP39,\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),BQ170*BQ39,\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),BR170*BR39,\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),BS170*BS39,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B171:BS171)","v":{"$error":"#N/A"}}]
[]
[]
[]
["Vid omledning"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),B177*B47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),C177*C47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),D177*D47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),E177*E47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),F177*F47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),G177*G47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),H177*H47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),I177*I47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),J177*J47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),K177*K47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),L177*L47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),M177*M47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),N177*N47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),O177*O47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),P177*P47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),Q177*Q47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),R177*R47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),S177*S47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),T177*T47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),U177*U47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),V177*V47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),W177*W47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),X177*X47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),Y177*Y47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),Z177*Z47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),AA177*AA47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),AB177*AB47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),AC177*AC47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),AD177*AD47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),AE177*AE47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),AF177*AF47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),AG177*AG47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),AH177*AH47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),AI177*AI47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),AJ177*AJ47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),AK177*AK47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),AL177*AL47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),AM177*AM47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),AN177*AN47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),AO177*AO47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),AP177*AP47,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),AQ177*AQ47,\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),AR177*AR47,\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),AS177*AS47,\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),AT177*AT47,\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),AU177*AU47,\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),AV177*AV47,\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),AW177*AW47,\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),AX177*AX47,\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),AY177*AY47,\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),AZ177*AZ47,\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),BA177*BA47,\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),BB177*BB47,\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),BC177*BC47,\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),BD177*BD47,\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),BE177*BE47,\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),BF177*BF47,\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),BG177*BG47,\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),BH177*BH47,\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),BI177*BI47,\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),BJ177*BJ47,\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),BK177*BK47,\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),BL177*BL47,\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),BM177*BM47,\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),BN177*BN47,\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),BO177*BO47,\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),BP177*BP47,\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),BQ177*BQ47,\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),BR177*BR47,\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),BS177*BS47,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B178:BS178)","v":{"$error":"#DIV/0!"}}]
[]
["Vid omledning"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B151<=(Kalkylvärden!$B$6+Indata!$B$24),B182*B39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C151<=(Kalkylvärden!$B$6+Indata!$B$24),C182*C39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=(Kalkylvärden!$B$6+Indata!$B$24),D182*D39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151<=(Kalkylvärden!$B$6+Indata!$B$24),E182*E39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151<=(Kalkylvärden!$B$6+Indata!$B$24),F182*F39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151<=(Kalkylvärden!$B$6+Indata!$B$24),G182*G39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151<=(Kalkylvärden!$B$6+Indata!$B$24),H182*H39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151<=(Kalkylvärden!$B$6+Indata!$B$24),I182*I39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151<=(Kalkylvärden!$B$6+Indata!$B$24),J182*J39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151<=(Kalkylvärden!$B$6+Indata!$B$24),K182*K39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151<=(Kalkylvärden!$B$6+Indata!$B$24),L182*L39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151<=(Kalkylvärden!$B$6+Indata!$B$24),M182*M39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151<=(Kalkylvärden!$B$6+Indata!$B$24),N182*N39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151<=(Kalkylvärden!$B$6+Indata!$B$24),O182*O39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151<=(Kalkylvärden!$B$6+Indata!$B$24),P182*P39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151<=(Kalkylvärden!$B$6+Indata!$B$24),Q182*Q39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151<=(Kalkylvärden!$B$6+Indata!$B$24),R182*R39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151<=(Kalkylvärden!$B$6+Indata!$B$24),S182*S39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151<=(Kalkylvärden!$B$6+Indata!$B$24),T182*T39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151<=(Kalkylvärden!$B$6+Indata!$B$24),U182*U39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151<=(Kalkylvärden!$B$6+Indata!$B$24),V182*V39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151<=(Kalkylvärden!$B$6+Indata!$B$24),W182*W39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151<=(Kalkylvärden!$B$6+Indata!$B$24),X182*X39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151<=(Kalkylvärden!$B$6+Indata!$B$24),Y182*Y39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151<=(Kalkylvärden!$B$6+Indata!$B$24),Z182*Z39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151<=(Kalkylvärden!$B$6+Indata!$B$24),AA182*AA39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB151<=(Kalkylvärden!$B$6+Indata!$B$24),AB182*AB39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC151<=(Kalkylvärden!$B$6+Indata!$B$24),AC182*AC39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD151<=(Kalkylvärden!$B$6+Indata!$B$24),AD182*AD39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE151<=(Kalkylvärden!$B$6+Indata!$B$24),AE182*AE39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF151<=(Kalkylvärden!$B$6+Indata!$B$24),AF182*AF39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG151<=(Kalkylvärden!$B$6+Indata!$B$24),AG182*AG39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH151<=(Kalkylvärden!$B$6+Indata!$B$24),AH182*AH39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI151<=(Kalkylvärden!$B$6+Indata!$B$24),AI182*AI39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ151<=(Kalkylvärden!$B$6+Indata!$B$24),AJ182*AJ39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK151<=(Kalkylvärden!$B$6+Indata!$B$24),AK182*AK39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL151<=(Kalkylvärden!$B$6+Indata!$B$24),AL182*AL39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM151<=(Kalkylvärden!$B$6+Indata!$B$24),AM182*AM39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN151<=(Kalkylvärden!$B$6+Indata!$B$24),AN182*AN39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO151<=(Kalkylvärden!$B$6+Indata!$B$24),AO182*AO39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP151<=(Kalkylvärden!$B$6+Indata!$B$24),AP182*AP39,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ151<=(Kalkylvärden!$B$6+Indata!$B$24),AQ182*AQ39,\"\")","v":""},{"$f":"IF(AR151<=(Kalkylvärden!$B$6+Indata!$B$24),AR182*AR39,\"\")","v":""},{"$f":"IF(AS151<=(Kalkylvärden!$B$6+Indata!$B$24),AS182*AS39,\"\")","v":""},{"$f":"IF(AT151<=(Kalkylvärden!$B$6+Indata!$B$24),AT182*AT39,\"\")","v":""},{"$f":"IF(AU151<=(Kalkylvärden!$B$6+Indata!$B$24),AU182*AU39,\"\")","v":""},{"$f":"IF(AV151<=(Kalkylvärden!$B$6+Indata!$B$24),AV182*AV39,\"\")","v":""},{"$f":"IF(AW151<=(Kalkylvärden!$B$6+Indata!$B$24),AW182*AW39,\"\")","v":""},{"$f":"IF(AX151<=(Kalkylvärden!$B$6+Indata!$B$24),AX182*AX39,\"\")","v":""},{"$f":"IF(AY151<=(Kalkylvärden!$B$6+Indata!$B$24),AY182*AY39,\"\")","v":""},{"$f":"IF(AZ151<=(Kalkylvärden!$B$6+Indata!$B$24),AZ182*AZ39,\"\")","v":""},{"$f":"IF(BA151<=(Kalkylvärden!$B$6+Indata!$B$24),BA182*BA39,\"\")","v":""},{"$f":"IF(BB151<=(Kalkylvärden!$B$6+Indata!$B$24),BB182*BB39,\"\")","v":""},{"$f":"IF(BC151<=(Kalkylvärden!$B$6+Indata!$B$24),BC182*BC39,\"\")","v":""},{"$f":"IF(BD151<=(Kalkylvärden!$B$6+Indata!$B$24),BD182*BD39,\"\")","v":""},{"$f":"IF(BE151<=(Kalkylvärden!$B$6+Indata!$B$24),BE182*BE39,\"\")","v":""},{"$f":"IF(BF151<=(Kalkylvärden!$B$6+Indata!$B$24),BF182*BF39,\"\")","v":""},{"$f":"IF(BG151<=(Kalkylvärden!$B$6+Indata!$B$24),BG182*BG39,\"\")","v":""},{"$f":"IF(BH151<=(Kalkylvärden!$B$6+Indata!$B$24),BH182*BH39,\"\")","v":""},{"$f":"IF(BI151<=(Kalkylvärden!$B$6+Indata!$B$24),BI182*BI39,\"\")","v":""},{"$f":"IF(BJ151<=(Kalkylvärden!$B$6+Indata!$B$24),BJ182*BJ39,\"\")","v":""},{"$f":"IF(BK151<=(Kalkylvärden!$B$6+Indata!$B$24),BK182*BK39,\"\")","v":""},{"$f":"IF(BL151<=(Kalkylvärden!$B$6+Indata!$B$24),BL182*BL39,\"\")","v":""},{"$f":"IF(BM151<=(Kalkylvärden!$B$6+Indata!$B$24),BM182*BM39,\"\")","v":""},{"$f":"IF(BN151<=(Kalkylvärden!$B$6+Indata!$B$24),BN182*BN39,\"\")","v":""},{"$f":"IF(BO151<=(Kalkylvärden!$B$6+Indata!$B$24),BO182*BO39,\"\")","v":""},{"$f":"IF(BP151<=(Kalkylvärden!$B$6+Indata!$B$24),BP182*BP39,\"\")","v":""},{"$f":"IF(BQ151<=(Kalkylvärden!$B$6+Indata!$B$24),BQ182*BQ39,\"\")","v":""},{"$f":"IF(BR151<=(Kalkylvärden!$B$6+Indata!$B$24),BR182*BR39,\"\")","v":""},{"$f":"IF(BS151<=(Kalkylvärden!$B$6+Indata!$B$24),BS182*BS39,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B183:BS183)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vägslitage, externa effekter"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B189+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN189+1","v":2090},2091,2092,2093,2094]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(C189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(D189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(E189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(F189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(G189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(H189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(I189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(J189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(K189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(L189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(M189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(N189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(O189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(P189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Q189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(R189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(S189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(T189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(U189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(V189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(W189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(X189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Y189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Z189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AA189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AB189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AC189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AD189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AE189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AF189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AG189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AH189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AI189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AJ189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AK189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AL189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AM189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AN189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AO189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AP189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AQ189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AR189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AS189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AT189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AU189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AV189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AW189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AX189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AY189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AZ189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BA189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BB189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BC189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BD189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BE189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BF189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BG189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BH189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BI189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BJ189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BK189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BL189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BM189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BN189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BO189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BP189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BQ189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BR189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BS189<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B189<=(Kalkylvärden!$B$6+Indata!$B$24),B191*B47,\"\")","v":0},{"$f":"IF(C189<=(Kalkylvärden!$B$6+Indata!$B$24),C191*C47,\"\")","v":0},{"$f":"IF(D189<=(Kalkylvärden!$B$6+Indata!$B$24),D191*D47,\"\")","v":0},{"$f":"IF(E189<=(Kalkylvärden!$B$6+Indata!$B$24),E191*E47,\"\")","v":0},{"$f":"IF(F189<=(Kalkylvärden!$B$6+Indata!$B$24),F191*F47,\"\")","v":0},{"$f":"IF(G189<=(Kalkylvärden!$B$6+Indata!$B$24),G191*G47,\"\")","v":0},{"$f":"IF(H189<=(Kalkylvärden!$B$6+Indata!$B$24),H191*H47,\"\")","v":0},{"$f":"IF(I189<=(Kalkylvärden!$B$6+Indata!$B$24),I191*I47,\"\")","v":0},{"$f":"IF(J189<=(Kalkylvärden!$B$6+Indata!$B$24),J191*J47,\"\")","v":0},{"$f":"IF(K189<=(Kalkylvärden!$B$6+Indata!$B$24),K191*K47,\"\")","v":0},{"$f":"IF(L189<=(Kalkylvärden!$B$6+Indata!$B$24),L191*L47,\"\")","v":0},{"$f":"IF(M189<=(Kalkylvärden!$B$6+Indata!$B$24),M191*M47,\"\")","v":0},{"$f":"IF(N189<=(Kalkylvärden!$B$6+Indata!$B$24),N191*N47,\"\")","v":0},{"$f":"IF(O189<=(Kalkylvärden!$B$6+Indata!$B$24),O191*O47,\"\")","v":0},{"$f":"IF(P189<=(Kalkylvärden!$B$6+Indata!$B$24),P191*P47,\"\")","v":0},{"$f":"IF(Q189<=(Kalkylvärden!$B$6+Indata!$B$24),Q191*Q47,\"\")","v":0},{"$f":"IF(R189<=(Kalkylvärden!$B$6+Indata!$B$24),R191*R47,\"\")","v":0},{"$f":"IF(S189<=(Kalkylvärden!$B$6+Indata!$B$24),S191*S47,\"\")","v":0},{"$f":"IF(T189<=(Kalkylvärden!$B$6+Indata!$B$24),T191*T47,\"\")","v":0},{"$f":"IF(U189<=(Kalkylvärden!$B$6+Indata!$B$24),U191*U47,\"\")","v":0},{"$f":"IF(V189<=(Kalkylvärden!$B$6+Indata!$B$24),V191*V47,\"\")","v":0},{"$f":"IF(W189<=(Kalkylvärden!$B$6+Indata!$B$24),W191*W47,\"\")","v":0},{"$f":"IF(X189<=(Kalkylvärden!$B$6+Indata!$B$24),X191*X47,\"\")","v":0},{"$f":"IF(Y189<=(Kalkylvärden!$B$6+Indata!$B$24),Y191*Y47,\"\")","v":0},{"$f":"IF(Z189<=(Kalkylvärden!$B$6+Indata!$B$24),Z191*Z47,\"\")","v":0},{"$f":"IF(AA189<=(Kalkylvärden!$B$6+Indata!$B$24),AA191*AA47,\"\")","v":0},{"$f":"IF(AB189<=(Kalkylvärden!$B$6+Indata!$B$24),AB191*AB47,\"\")","v":0},{"$f":"IF(AC189<=(Kalkylvärden!$B$6+Indata!$B$24),AC191*AC47,\"\")","v":0},{"$f":"IF(AD189<=(Kalkylvärden!$B$6+Indata!$B$24),AD191*AD47,\"\")","v":0},{"$f":"IF(AE189<=(Kalkylvärden!$B$6+Indata!$B$24),AE191*AE47,\"\")","v":0},{"$f":"IF(AF189<=(Kalkylvärden!$B$6+Indata!$B$24),AF191*AF47,\"\")","v":0},{"$f":"IF(AG189<=(Kalkylvärden!$B$6+Indata!$B$24),AG191*AG47,\"\")","v":0},{"$f":"IF(AH189<=(Kalkylvärden!$B$6+Indata!$B$24),AH191*AH47,\"\")","v":0},{"$f":"IF(AI189<=(Kalkylvärden!$B$6+Indata!$B$24),AI191*AI47,\"\")","v":0},{"$f":"IF(AJ189<=(Kalkylvärden!$B$6+Indata!$B$24),AJ191*AJ47,\"\")","v":0},{"$f":"IF(AK189<=(Kalkylvärden!$B$6+Indata!$B$24),AK191*AK47,\"\")","v":0},{"$f":"IF(AL189<=(Kalkylvärden!$B$6+Indata!$B$24),AL191*AL47,\"\")","v":0},{"$f":"IF(AM189<=(Kalkylvärden!$B$6+Indata!$B$24),AM191*AM47,\"\")","v":0},{"$f":"IF(AN189<=(Kalkylvärden!$B$6+Indata!$B$24),AN191*AN47,\"\")","v":0},{"$f":"IF(AO189<=(Kalkylvärden!$B$6+Indata!$B$24),AO191*AO47,\"\")","v":0},{"$f":"IF(AP189<=(Kalkylvärden!$B$6+Indata!$B$24),AP191*AP47,\"\")","v":0},{"$f":"IF(AQ189<=(Kalkylvärden!$B$6+Indata!$B$24),AQ191*AQ47,\"\")","v":""},{"$f":"IF(AR189<=(Kalkylvärden!$B$6+Indata!$B$24),AR191*AR47,\"\")","v":""},{"$f":"IF(AS189<=(Kalkylvärden!$B$6+Indata!$B$24),AS191*AS47,\"\")","v":""},{"$f":"IF(AT189<=(Kalkylvärden!$B$6+Indata!$B$24),AT191*AT47,\"\")","v":""},{"$f":"IF(AU189<=(Kalkylvärden!$B$6+Indata!$B$24),AU191*AU47,\"\")","v":""},{"$f":"IF(AV189<=(Kalkylvärden!$B$6+Indata!$B$24),AV191*AV47,\"\")","v":""},{"$f":"IF(AW189<=(Kalkylvärden!$B$6+Indata!$B$24),AW191*AW47,\"\")","v":""},{"$f":"IF(AX189<=(Kalkylvärden!$B$6+Indata!$B$24),AX191*AX47,\"\")","v":""},{"$f":"IF(AY189<=(Kalkylvärden!$B$6+Indata!$B$24),AY191*AY47,\"\")","v":""},{"$f":"IF(AZ189<=(Kalkylvärden!$B$6+Indata!$B$24),AZ191*AZ47,\"\")","v":""},{"$f":"IF(BA189<=(Kalkylvärden!$B$6+Indata!$B$24),BA191*BA47,\"\")","v":""},{"$f":"IF(BB189<=(Kalkylvärden!$B$6+Indata!$B$24),BB191*BB47,\"\")","v":""},{"$f":"IF(BC189<=(Kalkylvärden!$B$6+Indata!$B$24),BC191*BC47,\"\")","v":""},{"$f":"IF(BD189<=(Kalkylvärden!$B$6+Indata!$B$24),BD191*BD47,\"\")","v":""},{"$f":"IF(BE189<=(Kalkylvärden!$B$6+Indata!$B$24),BE191*BE47,\"\")","v":""},{"$f":"IF(BF189<=(Kalkylvärden!$B$6+Indata!$B$24),BF191*BF47,\"\")","v":""},{"$f":"IF(BG189<=(Kalkylvärden!$B$6+Indata!$B$24),BG191*BG47,\"\")","v":""},{"$f":"IF(BH189<=(Kalkylvärden!$B$6+Indata!$B$24),BH191*BH47,\"\")","v":""},{"$f":"IF(BI189<=(Kalkylvärden!$B$6+Indata!$B$24),BI191*BI47,\"\")","v":""},{"$f":"IF(BJ189<=(Kalkylvärden!$B$6+Indata!$B$24),BJ191*BJ47,\"\")","v":""},{"$f":"IF(BK189<=(Kalkylvärden!$B$6+Indata!$B$24),BK191*BK47,\"\")","v":""},{"$f":"IF(BL189<=(Kalkylvärden!$B$6+Indata!$B$24),BL191*BL47,\"\")","v":""},{"$f":"IF(BM189<=(Kalkylvärden!$B$6+Indata!$B$24),BM191*BM47,\"\")","v":""},{"$f":"IF(BN189<=(Kalkylvärden!$B$6+Indata!$B$24),BN191*BN47,\"\")","v":""},{"$f":"IF(BO189<=(Kalkylvärden!$B$6+Indata!$B$24),BO191*BO47,\"\")","v":""},{"$f":"IF(BP189<=(Kalkylvärden!$B$6+Indata!$B$24),BP191*BP47,\"\")","v":""},{"$f":"IF(BQ189<=(Kalkylvärden!$B$6+Indata!$B$24),BQ191*BQ47,\"\")","v":""},{"$f":"IF(BR189<=(Kalkylvärden!$B$6+Indata!$B$24),BR191*BR47,\"\")","v":""},{"$f":"IF(BS189<=(Kalkylvärden!$B$6+Indata!$B$24),BS191*BS47,\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B192:BS192)","v":0}]
[]
[]
[]
["KÄNSLIGHETSANALYSER"]
[]
[]
["Hög CO2 värdering"]
[]
["Här beräknas först hur stor andel CO2 (mätt i mkr/år) utgör av den totala kostnaden för emissioner. Beräkningen görs för den del av totalkostnden som är \"extern\". Därefter beräknas hur mycket CO2-värderingen ökar i känslighetsanalysen."]
[]
["CO2:s andel av total emissionskostnad",{"$f":"IF((Ekonomi!B262=0),0,(Ekonomi!B262/(SUM(Ekonomi!B260:B264))))","v":{"$error":"#N/A"}},"används ej pga modellen räknar CO2 för sig själv"]
["Ökning av CO2-värderingen i känslighetsanalysen",{"$f":"Kalkylvärden!B258/Kalkylvärden!B34","v":2.1428571428571428}]
[]
["Ovanstående ger att huvudkalkylens värderingar av emissioner bör skrivas upp med nedanstående faktor."]
[]
["Uppräkningsfaktor (pga hög CO2)",{"$f":"B204*B205","v":{"$error":"#N/A"}},"används ej pga modellen räknar CO2 för sig själv"]
[]
[]
[]
["Varierande grad av trafiktillväxt"]
[]
["Olika effekter skall räknas upp med olika tillväxttal. Tillväxttalen för LÅG trafiktillväxt och HÖG trafiktillväxt anges längs ner under fliken \"Kalkylvärden\"."]
[]
[]
[]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B219+1","v":2026},{"$f":"C219+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"S219+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,{"$f":"AI219+1","v":2059},2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"AY219+1","v":2075},2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,{"$f":"BO219+1","v":2091},2092,2093,2094]
["År (nr)",1,{"$f":"B220+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70]
["Diskonteringsfaktor",{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!B220-1)","v":1},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C220-1)","v":1.0349999999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D220-1)","v":1.0712249999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E220-1)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F220-1)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G220-1)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H220-1)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I220-1)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J220-1)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K220-1)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L220-1)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M220-1)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N220-1)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O220-1)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P220-1)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q220-1)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R220-1)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S220-1)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T220-1)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U220-1)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V220-1)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W220-1)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X220-1)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y220-1)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z220-1)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA220-1)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB220-1)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC220-1)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD220-1)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE220-1)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF220-1)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG220-1)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH220-1)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI220-1)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ220-1)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK220-1)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL220-1)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM220-1)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN220-1)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO220-1)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP220-1)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ220-1)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR220-1)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS220-1)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT220-1)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU220-1)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV220-1)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW220-1)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX220-1)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY220-1)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ220-1)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA220-1)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB220-1)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC220-1)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD220-1)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE220-1)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF220-1)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG220-1)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH220-1)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI220-1)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ220-1)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK220-1)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL220-1)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM220-1)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN220-1)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO220-1)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP220-1)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ220-1)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR220-1)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS220-1)","v":10.737029237362496}]
[]
["LÅG Trafiktillväxt"]
["Trafiktillväxt (Pb och Lb)",1,{"$f":"IF((Kalkylvärden!$B$6+C220-1)<=Kalkylvärden!$B$7,B224*(1+Kalkylvärden!$B$261/100),B224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+D220-1)<=Kalkylvärden!$B$7,C224*(1+Kalkylvärden!$B$261/100),C224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+E220-1)<=Kalkylvärden!$B$7,D224*(1+Kalkylvärden!$B$261/100),D224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+F220-1)<=Kalkylvärden!$B$7,E224*(1+Kalkylvärden!$B$261/100),E224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+G220-1)<=Kalkylvärden!$B$7,F224*(1+Kalkylvärden!$B$261/100),F224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+H220-1)<=Kalkylvärden!$B$7,G224*(1+Kalkylvärden!$B$261/100),G224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+I220-1)<=Kalkylvärden!$B$7,H224*(1+Kalkylvärden!$B$261/100),H224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+J220-1)<=Kalkylvärden!$B$7,I224*(1+Kalkylvärden!$B$261/100),I224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+K220-1)<=Kalkylvärden!$B$7,J224*(1+Kalkylvärden!$B$261/100),J224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+L220-1)<=Kalkylvärden!$B$7,K224*(1+Kalkylvärden!$B$261/100),K224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+M220-1)<=Kalkylvärden!$B$7,L224*(1+Kalkylvärden!$B$261/100),L224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+N220-1)<=Kalkylvärden!$B$7,M224*(1+Kalkylvärden!$B$261/100),M224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+O220-1)<=Kalkylvärden!$B$7,N224*(1+Kalkylvärden!$B$261/100),N224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+P220-1)<=Kalkylvärden!$B$7,O224*(1+Kalkylvärden!$B$261/100),O224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Q220-1)<=Kalkylvärden!$B$7,P224*(1+Kalkylvärden!$B$261/100),P224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+R220-1)<=Kalkylvärden!$B$7,Q224*(1+Kalkylvärden!$B$261/100),Q224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+S220-1)<=Kalkylvärden!$B$7,R224*(1+Kalkylvärden!$B$261/100),R224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+T220-1)<=Kalkylvärden!$B$7,S224*(1+Kalkylvärden!$B$261/100),S224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+U220-1)<=Kalkylvärden!$B$7,T224*(1+Kalkylvärden!$B$261/100),T224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+V220-1)<=Kalkylvärden!$B$7,U224*(1+Kalkylvärden!$B$261/100),U224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+W220-1)<=Kalkylvärden!$B$7,V224*(1+Kalkylvärden!$B$261/100),V224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+X220-1)<=Kalkylvärden!$B$7,W224*(1+Kalkylvärden!$B$261/100),W224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Y220-1)<=Kalkylvärden!$B$7,X224*(1+Kalkylvärden!$B$261/100),X224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Z220-1)<=Kalkylvärden!$B$7,Y224*(1+Kalkylvärden!$B$261/100),Y224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AA220-1)<=Kalkylvärden!$B$7,Z224*(1+Kalkylvärden!$B$261/100),Z224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AB220-1)<=Kalkylvärden!$B$7,AA224*(1+Kalkylvärden!$B$261/100),AA224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AC220-1)<=Kalkylvärden!$B$7,AB224*(1+Kalkylvärden!$B$261/100),AB224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AD220-1)<=Kalkylvärden!$B$7,AC224*(1+Kalkylvärden!$B$261/100),AC224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AE220-1)<=Kalkylvärden!$B$7,AD224*(1+Kalkylvärden!$B$261/100),AD224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AF220-1)<=Kalkylvärden!$B$7,AE224*(1+Kalkylvärden!$B$261/100),AE224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AG220-1)<=Kalkylvärden!$B$7,AF224*(1+Kalkylvärden!$B$261/100),AF224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AH220-1)<=Kalkylvärden!$B$7,AG224*(1+Kalkylvärden!$B$261/100),AG224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AI220-1)<=Kalkylvärden!$B$7,AH224*(1+Kalkylvärden!$B$261/100),AH224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AJ220-1)<=Kalkylvärden!$B$7,AI224*(1+Kalkylvärden!$B$261/100),AI224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AK220-1)<=Kalkylvärden!$B$7,AJ224*(1+Kalkylvärden!$B$261/100),AJ224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AL220-1)<=Kalkylvärden!$B$7,AK224*(1+Kalkylvärden!$B$261/100),AK224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AM220-1)<=Kalkylvärden!$B$7,AL224*(1+Kalkylvärden!$B$261/100),AL224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AN220-1)<=Kalkylvärden!$B$7,AM224*(1+Kalkylvärden!$B$261/100),AM224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AO220-1)<=Kalkylvärden!$B$7,AN224*(1+Kalkylvärden!$B$261/100),AN224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AP220-1)<=Kalkylvärden!$B$7,AO224*(1+Kalkylvärden!$B$261/100),AO224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AQ220-1)<=Kalkylvärden!$B$7,AP224*(1+Kalkylvärden!$B$261/100),AP224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AR220-1)<=Kalkylvärden!$B$7,AQ224*(1+Kalkylvärden!$B$261/100),AQ224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AS220-1)<=Kalkylvärden!$B$7,AR224*(1+Kalkylvärden!$B$261/100),AR224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AT220-1)<=Kalkylvärden!$B$7,AS224*(1+Kalkylvärden!$B$261/100),AS224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AU220-1)<=Kalkylvärden!$B$7,AT224*(1+Kalkylvärden!$B$261/100),AT224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AV220-1)<=Kalkylvärden!$B$7,AU224*(1+Kalkylvärden!$B$261/100),AU224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AW220-1)<=Kalkylvärden!$B$7,AV224*(1+Kalkylvärden!$B$261/100),AV224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AX220-1)<=Kalkylvärden!$B$7,AW224*(1+Kalkylvärden!$B$261/100),AW224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AY220-1)<=Kalkylvärden!$B$7,AX224*(1+Kalkylvärden!$B$261/100),AX224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AZ220-1)<=Kalkylvärden!$B$7,AY224*(1+Kalkylvärden!$B$261/100),AY224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BA220-1)<=Kalkylvärden!$B$7,AZ224*(1+Kalkylvärden!$B$261/100),AZ224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BB220-1)<=Kalkylvärden!$B$7,BA224*(1+Kalkylvärden!$B$261/100),BA224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BC220-1)<=Kalkylvärden!$B$7,BB224*(1+Kalkylvärden!$B$261/100),BB224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BD220-1)<=Kalkylvärden!$B$7,BC224*(1+Kalkylvärden!$B$261/100),BC224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BE220-1)<=Kalkylvärden!$B$7,BD224*(1+Kalkylvärden!$B$261/100),BD224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BF220-1)<=Kalkylvärden!$B$7,BE224*(1+Kalkylvärden!$B$261/100),BE224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BG220-1)<=Kalkylvärden!$B$7,BF224*(1+Kalkylvärden!$B$261/100),BF224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BH220-1)<=Kalkylvärden!$B$7,BG224*(1+Kalkylvärden!$B$261/100),BG224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BI220-1)<=Kalkylvärden!$B$7,BH224*(1+Kalkylvärden!$B$261/100),BH224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BJ220-1)<=Kalkylvärden!$B$7,BI224*(1+Kalkylvärden!$B$261/100),BI224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BK220-1)<=Kalkylvärden!$B$7,BJ224*(1+Kalkylvärden!$B$261/100),BJ224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BL220-1)<=Kalkylvärden!$B$7,BK224*(1+Kalkylvärden!$B$261/100),BK224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BM220-1)<=Kalkylvärden!$B$7,BL224*(1+Kalkylvärden!$B$261/100),BL224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BN220-1)<=Kalkylvärden!$B$7,BM224*(1+Kalkylvärden!$B$261/100),BM224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BO220-1)<=Kalkylvärden!$B$7,BN224*(1+Kalkylvärden!$B$261/100),BN224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BP220-1)<=Kalkylvärden!$B$7,BO224*(1+Kalkylvärden!$B$261/100),BO224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BQ220-1)<=Kalkylvärden!$B$7,BP224*(1+Kalkylvärden!$B$261/100),BP224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BR220-1)<=Kalkylvärden!$B$7,BQ224*(1+Kalkylvärden!$B$261/100),BQ224*(1+Kalkylvärden!$B$262/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BS220-1)<=Kalkylvärden!$B$7,BR224*(1+Kalkylvärden!$B$261/100),BR224*(1+Kalkylvärden!$B$262/100))","v":1}]
["Trafiktillväxt (antal tåg)",1,{"$f":"IF((Kalkylvärden!$B$6+C220-1)<=Kalkylvärden!$B$7,B225*(1+Kalkylvärden!$B$263/100),B225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+D220-1)<=Kalkylvärden!$B$7,C225*(1+Kalkylvärden!$B$263/100),C225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+E220-1)<=Kalkylvärden!$B$7,D225*(1+Kalkylvärden!$B$263/100),D225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+F220-1)<=Kalkylvärden!$B$7,E225*(1+Kalkylvärden!$B$263/100),E225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+G220-1)<=Kalkylvärden!$B$7,F225*(1+Kalkylvärden!$B$263/100),F225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+H220-1)<=Kalkylvärden!$B$7,G225*(1+Kalkylvärden!$B$263/100),G225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+I220-1)<=Kalkylvärden!$B$7,H225*(1+Kalkylvärden!$B$263/100),H225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+J220-1)<=Kalkylvärden!$B$7,I225*(1+Kalkylvärden!$B$263/100),I225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+K220-1)<=Kalkylvärden!$B$7,J225*(1+Kalkylvärden!$B$263/100),J225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+L220-1)<=Kalkylvärden!$B$7,K225*(1+Kalkylvärden!$B$263/100),K225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+M220-1)<=Kalkylvärden!$B$7,L225*(1+Kalkylvärden!$B$263/100),L225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+N220-1)<=Kalkylvärden!$B$7,M225*(1+Kalkylvärden!$B$263/100),M225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+O220-1)<=Kalkylvärden!$B$7,N225*(1+Kalkylvärden!$B$263/100),N225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+P220-1)<=Kalkylvärden!$B$7,O225*(1+Kalkylvärden!$B$263/100),O225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Q220-1)<=Kalkylvärden!$B$7,P225*(1+Kalkylvärden!$B$263/100),P225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+R220-1)<=Kalkylvärden!$B$7,Q225*(1+Kalkylvärden!$B$263/100),Q225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+S220-1)<=Kalkylvärden!$B$7,R225*(1+Kalkylvärden!$B$263/100),R225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+T220-1)<=Kalkylvärden!$B$7,S225*(1+Kalkylvärden!$B$263/100),S225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+U220-1)<=Kalkylvärden!$B$7,T225*(1+Kalkylvärden!$B$263/100),T225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+V220-1)<=Kalkylvärden!$B$7,U225*(1+Kalkylvärden!$B$263/100),U225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+W220-1)<=Kalkylvärden!$B$7,V225*(1+Kalkylvärden!$B$263/100),V225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+X220-1)<=Kalkylvärden!$B$7,W225*(1+Kalkylvärden!$B$263/100),W225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Y220-1)<=Kalkylvärden!$B$7,X225*(1+Kalkylvärden!$B$263/100),X225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Z220-1)<=Kalkylvärden!$B$7,Y225*(1+Kalkylvärden!$B$263/100),Y225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AA220-1)<=Kalkylvärden!$B$7,Z225*(1+Kalkylvärden!$B$263/100),Z225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AB220-1)<=Kalkylvärden!$B$7,AA225*(1+Kalkylvärden!$B$263/100),AA225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AC220-1)<=Kalkylvärden!$B$7,AB225*(1+Kalkylvärden!$B$263/100),AB225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AD220-1)<=Kalkylvärden!$B$7,AC225*(1+Kalkylvärden!$B$263/100),AC225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AE220-1)<=Kalkylvärden!$B$7,AD225*(1+Kalkylvärden!$B$263/100),AD225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AF220-1)<=Kalkylvärden!$B$7,AE225*(1+Kalkylvärden!$B$263/100),AE225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AG220-1)<=Kalkylvärden!$B$7,AF225*(1+Kalkylvärden!$B$263/100),AF225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AH220-1)<=Kalkylvärden!$B$7,AG225*(1+Kalkylvärden!$B$263/100),AG225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AI220-1)<=Kalkylvärden!$B$7,AH225*(1+Kalkylvärden!$B$263/100),AH225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AJ220-1)<=Kalkylvärden!$B$7,AI225*(1+Kalkylvärden!$B$263/100),AI225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AK220-1)<=Kalkylvärden!$B$7,AJ225*(1+Kalkylvärden!$B$263/100),AJ225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AL220-1)<=Kalkylvärden!$B$7,AK225*(1+Kalkylvärden!$B$263/100),AK225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AM220-1)<=Kalkylvärden!$B$7,AL225*(1+Kalkylvärden!$B$263/100),AL225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AN220-1)<=Kalkylvärden!$B$7,AM225*(1+Kalkylvärden!$B$263/100),AM225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AO220-1)<=Kalkylvärden!$B$7,AN225*(1+Kalkylvärden!$B$263/100),AN225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AP220-1)<=Kalkylvärden!$B$7,AO225*(1+Kalkylvärden!$B$263/100),AO225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AQ220-1)<=Kalkylvärden!$B$7,AP225*(1+Kalkylvärden!$B$263/100),AP225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AR220-1)<=Kalkylvärden!$B$7,AQ225*(1+Kalkylvärden!$B$263/100),AQ225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AS220-1)<=Kalkylvärden!$B$7,AR225*(1+Kalkylvärden!$B$263/100),AR225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AT220-1)<=Kalkylvärden!$B$7,AS225*(1+Kalkylvärden!$B$263/100),AS225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AU220-1)<=Kalkylvärden!$B$7,AT225*(1+Kalkylvärden!$B$263/100),AT225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AV220-1)<=Kalkylvärden!$B$7,AU225*(1+Kalkylvärden!$B$263/100),AU225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AW220-1)<=Kalkylvärden!$B$7,AV225*(1+Kalkylvärden!$B$263/100),AV225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AX220-1)<=Kalkylvärden!$B$7,AW225*(1+Kalkylvärden!$B$263/100),AW225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AY220-1)<=Kalkylvärden!$B$7,AX225*(1+Kalkylvärden!$B$263/100),AX225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AZ220-1)<=Kalkylvärden!$B$7,AY225*(1+Kalkylvärden!$B$263/100),AY225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BA220-1)<=Kalkylvärden!$B$7,AZ225*(1+Kalkylvärden!$B$263/100),AZ225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BB220-1)<=Kalkylvärden!$B$7,BA225*(1+Kalkylvärden!$B$263/100),BA225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BC220-1)<=Kalkylvärden!$B$7,BB225*(1+Kalkylvärden!$B$263/100),BB225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BD220-1)<=Kalkylvärden!$B$7,BC225*(1+Kalkylvärden!$B$263/100),BC225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BE220-1)<=Kalkylvärden!$B$7,BD225*(1+Kalkylvärden!$B$263/100),BD225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BF220-1)<=Kalkylvärden!$B$7,BE225*(1+Kalkylvärden!$B$263/100),BE225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BG220-1)<=Kalkylvärden!$B$7,BF225*(1+Kalkylvärden!$B$263/100),BF225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BH220-1)<=Kalkylvärden!$B$7,BG225*(1+Kalkylvärden!$B$263/100),BG225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BI220-1)<=Kalkylvärden!$B$7,BH225*(1+Kalkylvärden!$B$263/100),BH225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BJ220-1)<=Kalkylvärden!$B$7,BI225*(1+Kalkylvärden!$B$263/100),BI225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BK220-1)<=Kalkylvärden!$B$7,BJ225*(1+Kalkylvärden!$B$263/100),BJ225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BL220-1)<=Kalkylvärden!$B$7,BK225*(1+Kalkylvärden!$B$263/100),BK225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BM220-1)<=Kalkylvärden!$B$7,BL225*(1+Kalkylvärden!$B$263/100),BL225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BN220-1)<=Kalkylvärden!$B$7,BM225*(1+Kalkylvärden!$B$263/100),BM225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BO220-1)<=Kalkylvärden!$B$7,BN225*(1+Kalkylvärden!$B$263/100),BN225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BP220-1)<=Kalkylvärden!$B$7,BO225*(1+Kalkylvärden!$B$263/100),BO225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BQ220-1)<=Kalkylvärden!$B$7,BP225*(1+Kalkylvärden!$B$263/100),BP225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BR220-1)<=Kalkylvärden!$B$7,BQ225*(1+Kalkylvärden!$B$263/100),BQ225*(1+Kalkylvärden!$B$264/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BS220-1)<=Kalkylvärden!$B$7,BR225*(1+Kalkylvärden!$B$263/100),BR225*(1+Kalkylvärden!$B$264/100))","v":1}]
["Trafiktillväxt (Gång och cykel)",1,{"$f":"IF((Kalkylvärden!$B$6+C220-1)<=Kalkylvärden!$B$8,B226*(1+$B$12/100),B226*(1+$B$13/100))","v":1.0001},{"$f":"IF((Kalkylvärden!$B$6+D220-1)<=Kalkylvärden!$B$8,C226*(1+$B$12/100),C226*(1+$B$13/100))","v":1.0002000099999999},{"$f":"IF((Kalkylvärden!$B$6+E220-1)<=Kalkylvärden!$B$8,D226*(1+$B$12/100),D226*(1+$B$13/100))","v":1.0003000300009999},{"$f":"IF((Kalkylvärden!$B$6+F220-1)<=Kalkylvärden!$B$8,E226*(1+$B$12/100),E226*(1+$B$13/100))","v":1.0004000600039999},{"$f":"IF((Kalkylvärden!$B$6+G220-1)<=Kalkylvärden!$B$8,F226*(1+$B$12/100),F226*(1+$B$13/100))","v":1.0005001000100002},{"$f":"IF((Kalkylvärden!$B$6+H220-1)<=Kalkylvärden!$B$8,G226*(1+$B$12/100),G226*(1+$B$13/100))","v":1.0006001500200012},{"$f":"IF((Kalkylvärden!$B$6+I220-1)<=Kalkylvärden!$B$8,H226*(1+$B$12/100),H226*(1+$B$13/100))","v":1.0007002100350033},{"$f":"IF((Kalkylvärden!$B$6+J220-1)<=Kalkylvärden!$B$8,I226*(1+$B$12/100),I226*(1+$B$13/100))","v":1.0008002800560067},{"$f":"IF((Kalkylvärden!$B$6+K220-1)<=Kalkylvärden!$B$8,J226*(1+$B$12/100),J226*(1+$B$13/100))","v":1.0009003600840123},{"$f":"IF((Kalkylvärden!$B$6+L220-1)<=Kalkylvärden!$B$8,K226*(1+$B$12/100),K226*(1+$B$13/100))","v":1.0010004501200207},{"$f":"IF((Kalkylvärden!$B$6+M220-1)<=Kalkylvärden!$B$8,L226*(1+$B$12/100),L226*(1+$B$13/100))","v":1.0011005501650327},{"$f":"IF((Kalkylvärden!$B$6+N220-1)<=Kalkylvärden!$B$8,M226*(1+$B$12/100),M226*(1+$B$13/100))","v":1.0012006602200492},{"$f":"IF((Kalkylvärden!$B$6+O220-1)<=Kalkylvärden!$B$8,N226*(1+$B$12/100),N226*(1+$B$13/100))","v":1.0013007802860712},{"$f":"IF((Kalkylvärden!$B$6+P220-1)<=Kalkylvärden!$B$8,O226*(1+$B$12/100),O226*(1+$B$13/100))","v":1.0014009103640997},{"$f":"IF((Kalkylvärden!$B$6+Q220-1)<=Kalkylvärden!$B$8,P226*(1+$B$12/100),P226*(1+$B$13/100))","v":1.001501050455136},{"$f":"IF((Kalkylvärden!$B$6+R220-1)<=Kalkylvärden!$B$8,Q226*(1+$B$12/100),Q226*(1+$B$13/100))","v":1.0016012005601815},{"$f":"IF((Kalkylvärden!$B$6+S220-1)<=Kalkylvärden!$B$8,R226*(1+$B$12/100),R226*(1+$B$13/100))","v":1.0017013606802376},{"$f":"IF((Kalkylvärden!$B$6+T220-1)<=Kalkylvärden!$B$8,S226*(1+$B$12/100),S226*(1+$B$13/100))","v":1.0018015308163057},{"$f":"IF((Kalkylvärden!$B$6+U220-1)<=Kalkylvärden!$B$8,T226*(1+$B$12/100),T226*(1+$B$13/100))","v":1.0019017109693873},{"$f":"IF((Kalkylvärden!$B$6+V220-1)<=Kalkylvärden!$B$8,U226*(1+$B$12/100),U226*(1+$B$13/100))","v":1.0020019011404842},{"$f":"IF((Kalkylvärden!$B$6+W220-1)<=Kalkylvärden!$B$8,V226*(1+$B$12/100),V226*(1+$B$13/100))","v":1.0021021013305982},{"$f":"IF((Kalkylvärden!$B$6+X220-1)<=Kalkylvärden!$B$8,W226*(1+$B$12/100),W226*(1+$B$13/100))","v":1.0022023115407312},{"$f":"IF((Kalkylvärden!$B$6+Y220-1)<=Kalkylvärden!$B$8,X226*(1+$B$12/100),X226*(1+$B$13/100))","v":1.0023025317718852},{"$f":"IF((Kalkylvärden!$B$6+Z220-1)<=Kalkylvärden!$B$8,Y226*(1+$B$12/100),Y226*(1+$B$13/100))","v":1.0024027620250624},{"$f":"IF((Kalkylvärden!$B$6+AA220-1)<=Kalkylvärden!$B$8,Z226*(1+$B$12/100),Z226*(1+$B$13/100))","v":1.0025030023012649},{"$f":"IF((Kalkylvärden!$B$6+AB220-1)<=Kalkylvärden!$B$8,AA226*(1+$B$12/100),AA226*(1+$B$13/100))","v":1.002603252601495},{"$f":"IF((Kalkylvärden!$B$6+AC220-1)<=Kalkylvärden!$B$8,AB226*(1+$B$12/100),AB226*(1+$B$13/100))","v":1.0027035129267552},{"$f":"IF((Kalkylvärden!$B$6+AD220-1)<=Kalkylvärden!$B$8,AC226*(1+$B$12/100),AC226*(1+$B$13/100))","v":1.0028037832780479},{"$f":"IF((Kalkylvärden!$B$6+AE220-1)<=Kalkylvärden!$B$8,AD226*(1+$B$12/100),AD226*(1+$B$13/100))","v":1.0029040636563757},{"$f":"IF((Kalkylvärden!$B$6+AF220-1)<=Kalkylvärden!$B$8,AE226*(1+$B$12/100),AE226*(1+$B$13/100))","v":1.0030043540627414},{"$f":"IF((Kalkylvärden!$B$6+AG220-1)<=Kalkylvärden!$B$8,AF226*(1+$B$12/100),AF226*(1+$B$13/100))","v":1.0031046544981477},{"$f":"IF((Kalkylvärden!$B$6+AH220-1)<=Kalkylvärden!$B$8,AG226*(1+$B$12/100),AG226*(1+$B$13/100))","v":1.0032049649635975},{"$f":"IF((Kalkylvärden!$B$6+AI220-1)<=Kalkylvärden!$B$8,AH226*(1+$B$12/100),AH226*(1+$B$13/100))","v":1.0033052854600939},{"$f":"IF((Kalkylvärden!$B$6+AJ220-1)<=Kalkylvärden!$B$8,AI226*(1+$B$12/100),AI226*(1+$B$13/100))","v":1.00340561598864},{"$f":"IF((Kalkylvärden!$B$6+AK220-1)<=Kalkylvärden!$B$8,AJ226*(1+$B$12/100),AJ226*(1+$B$13/100))","v":1.0035059565502389},{"$f":"IF((Kalkylvärden!$B$6+AL220-1)<=Kalkylvärden!$B$8,AK226*(1+$B$12/100),AK226*(1+$B$13/100))","v":1.0036063071458938},{"$f":"IF((Kalkylvärden!$B$6+AM220-1)<=Kalkylvärden!$B$8,AL226*(1+$B$12/100),AL226*(1+$B$13/100))","v":1.0037066677766084},{"$f":"IF((Kalkylvärden!$B$6+AN220-1)<=Kalkylvärden!$B$8,AM226*(1+$B$12/100),AM226*(1+$B$13/100))","v":1.0038070384433861},{"$f":"IF((Kalkylvärden!$B$6+AO220-1)<=Kalkylvärden!$B$8,AN226*(1+$B$12/100),AN226*(1+$B$13/100))","v":1.0039074191472306},{"$f":"IF((Kalkylvärden!$B$6+AP220-1)<=Kalkylvärden!$B$8,AO226*(1+$B$12/100),AO226*(1+$B$13/100))","v":1.0040078098891454},{"$f":"IF((Kalkylvärden!$B$6+AQ220-1)<=Kalkylvärden!$B$8,AP226*(1+$B$12/100),AP226*(1+$B$13/100))","v":1.0041082106701342},{"$f":"IF((Kalkylvärden!$B$6+AR220-1)<=Kalkylvärden!$B$8,AQ226*(1+$B$12/100),AQ226*(1+$B$13/100))","v":1.0042086214912012},{"$f":"IF((Kalkylvärden!$B$6+AS220-1)<=Kalkylvärden!$B$8,AR226*(1+$B$12/100),AR226*(1+$B$13/100))","v":1.0043090423533503},{"$f":"IF((Kalkylvärden!$B$6+AT220-1)<=Kalkylvärden!$B$8,AS226*(1+$B$12/100),AS226*(1+$B$13/100))","v":1.0044094732575857},{"$f":"IF((Kalkylvärden!$B$6+AU220-1)<=Kalkylvärden!$B$8,AT226*(1+$B$12/100),AT226*(1+$B$13/100))","v":1.0045099142049114},{"$f":"IF((Kalkylvärden!$B$6+AV220-1)<=Kalkylvärden!$B$8,AU226*(1+$B$12/100),AU226*(1+$B$13/100))","v":1.0046103651963318},{"$f":"IF((Kalkylvärden!$B$6+AW220-1)<=Kalkylvärden!$B$8,AV226*(1+$B$12/100),AV226*(1+$B$13/100))","v":1.0047108262328515},{"$f":"IF((Kalkylvärden!$B$6+AX220-1)<=Kalkylvärden!$B$8,AW226*(1+$B$12/100),AW226*(1+$B$13/100))","v":1.0048112973154748},{"$f":"IF((Kalkylvärden!$B$6+AY220-1)<=Kalkylvärden!$B$8,AX226*(1+$B$12/100),AX226*(1+$B$13/100))","v":1.0049117784452064},{"$f":"IF((Kalkylvärden!$B$6+AZ220-1)<=Kalkylvärden!$B$8,AY226*(1+$B$12/100),AY226*(1+$B$13/100))","v":1.005012269623051},{"$f":"IF((Kalkylvärden!$B$6+BA220-1)<=Kalkylvärden!$B$8,AZ226*(1+$B$12/100),AZ226*(1+$B$13/100))","v":1.0051127708500134},{"$f":"IF((Kalkylvärden!$B$6+BB220-1)<=Kalkylvärden!$B$8,BA226*(1+$B$12/100),BA226*(1+$B$13/100))","v":1.0052132821270983},{"$f":"IF((Kalkylvärden!$B$6+BC220-1)<=Kalkylvärden!$B$8,BB226*(1+$B$12/100),BB226*(1+$B$13/100))","v":1.0053138034553109},{"$f":"IF((Kalkylvärden!$B$6+BD220-1)<=Kalkylvärden!$B$8,BC226*(1+$B$12/100),BC226*(1+$B$13/100))","v":1.0054143348356563},{"$f":"IF((Kalkylvärden!$B$6+BE220-1)<=Kalkylvärden!$B$8,BD226*(1+$B$12/100),BD226*(1+$B$13/100))","v":1.0055148762691399},{"$f":"IF((Kalkylvärden!$B$6+BF220-1)<=Kalkylvärden!$B$8,BE226*(1+$B$12/100),BE226*(1+$B$13/100))","v":1.0056154277567668},{"$f":"IF((Kalkylvärden!$B$6+BG220-1)<=Kalkylvärden!$B$8,BF226*(1+$B$12/100),BF226*(1+$B$13/100))","v":1.0057159892995424},{"$f":"IF((Kalkylvärden!$B$6+BH220-1)<=Kalkylvärden!$B$8,BG226*(1+$B$12/100),BG226*(1+$B$13/100))","v":1.0058165608984724},{"$f":"IF((Kalkylvärden!$B$6+BI220-1)<=Kalkylvärden!$B$8,BH226*(1+$B$12/100),BH226*(1+$B$13/100))","v":1.0059171425545621},{"$f":"IF((Kalkylvärden!$B$6+BJ220-1)<=Kalkylvärden!$B$8,BI226*(1+$B$12/100),BI226*(1+$B$13/100))","v":1.0060177342688175},{"$f":"IF((Kalkylvärden!$B$6+BK220-1)<=Kalkylvärden!$B$8,BJ226*(1+$B$12/100),BJ226*(1+$B$13/100))","v":1.0061183360422443},{"$f":"IF((Kalkylvärden!$B$6+BL220-1)<=Kalkylvärden!$B$8,BK226*(1+$B$12/100),BK226*(1+$B$13/100))","v":1.0062189478758485},{"$f":"IF((Kalkylvärden!$B$6+BM220-1)<=Kalkylvärden!$B$8,BL226*(1+$B$12/100),BL226*(1+$B$13/100))","v":1.0063195697706362},{"$f":"IF((Kalkylvärden!$B$6+BN220-1)<=Kalkylvärden!$B$8,BM226*(1+$B$12/100),BM226*(1+$B$13/100))","v":1.0064202017276132},{"$f":"IF((Kalkylvärden!$B$6+BO220-1)<=Kalkylvärden!$B$8,BN226*(1+$B$12/100),BN226*(1+$B$13/100))","v":1.0065208437477859},{"$f":"IF((Kalkylvärden!$B$6+BP220-1)<=Kalkylvärden!$B$8,BO226*(1+$B$12/100),BO226*(1+$B$13/100))","v":1.0066214958321607},{"$f":"IF((Kalkylvärden!$B$6+BQ220-1)<=Kalkylvärden!$B$8,BP226*(1+$B$12/100),BP226*(1+$B$13/100))","v":1.0067221579817438},{"$f":"IF((Kalkylvärden!$B$6+BR220-1)<=Kalkylvärden!$B$8,BQ226*(1+$B$12/100),BQ226*(1+$B$13/100))","v":1.0068228301975419},{"$f":"IF((Kalkylvärden!$B$6+BS220-1)<=Kalkylvärden!$B$8,BR226*(1+$B$12/100),BR226*(1+$B$13/100))","v":1.0069235124805618}]
["Trafiktillväxt (Pb och Lb) * Trafiktillväxt (antal tåg)",{"$f":"B224*B225","v":1},{"$f":"C224*C225","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO224*BO225","v":1},1,1,1,1]
["Trafiktillväxt (antal tåg) * (Gång och cykel)",{"$f":"B225*B226","v":1},{"$f":"C225*C226","v":1.0001},1.0002000099999999,1.0003000300009999,1.0004000600039999,1.0005001000100002,1.0006001500200012,1.0007002100350033,1.0008002800560067,1.0009003600840123,1.0010004501200207,1.0011005501650327,1.0012006602200492,1.0013007802860712,1.0014009103640997,1.001501050455136,1.0016012005601815,1.0017013606802376,1.0018015308163057,1.0019017109693873,1.0020019011404842,1.0021021013305982,1.0022023115407312,1.0023025317718852,1.0024027620250624,1.0025030023012649,1.002603252601495,1.0027035129267552,1.0028037832780479,1.0029040636563757,1.0030043540627414,1.0031046544981477,1.0032049649635975,1.0033052854600939,1.00340561598864,1.0035059565502389,1.0036063071458938,1.0037066677766084,1.0038070384433861,1.0039074191472306,1.0040078098891454,1.0041082106701342,1.0042086214912012,1.0043090423533503,1.0044094732575857,1.0045099142049114,1.0046103651963318,1.0047108262328515,1.0048112973154748,1.0049117784452064,1.005012269623051,1.0051127708500134,1.0052132821270983,1.0053138034553109,1.0054143348356563,1.0055148762691399,1.0056154277567668,1.0057159892995424,1.0058165608984724,1.0059171425545621,1.0060177342688175,1.0061183360422443,1.0062189478758485,1.0063195697706362,1.0064202017276132,{"$f":"BO225*BO226","v":1.0065208437477859},1.0066214958321607,1.0067221579817438,1.0068228301975419,1.0069235124805618]
[]
["Diskonteringsnuvärde UTAN uppräkning med real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"B224/B221","v":1},{"$f":"C224/C221","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061,0.48557090283253213,0.46915063075606966,0.45328563358074364,0.43795713389443841,0.42314698926998884,0.40883767079225974,0.39501224231136206,0.38165434039745127,0.36874815497338298,0.35627841060230236,0.34423034840802164,0.33258970860678427,0.32134271362974326,0.3104760518161771,0.29997686165814214,0.28983271657791515,0.28003161022020789,0.27056194224174673,0.26141250458139786,0.25257246819458734,0.24403137023631633,0.2357791016776003,0.22780589534067661,0.22010231433881802,0.21265924090707056,0.20546786561069619,0.19851967691854708,0.19180645112903102,0.18532024263674499,0.17905337452825601,0.17299842949589955,0.16714824105884016,0.16149588508100501,0.15603467157585027,0.15075813678826111,0.14566003554421367,0.14073433385914366,0.13597520179627406,0.13137700656644835,0.12693430586130278,0.12264184141188678,0.11849453276510799,0.11448747127063574,0.11061591427114567,{"$f":"BO224/BO221","v":0.10687527948902965},0.10326113960292721,9.9769217007659144E-2,9.6395378751361491E-2]
["Diskonteringsnuvärde (G/C)",{"$f":"B226/B221","v":1},{"$f":"C226/C221","v":0.96628019323671499},0.93369741184158328,0.90221331553890582,0.87179085687967117,0.84239423764769006,0.81398886673570514,0.78654131944191186,0.76001929813899149,0.73439159426937728,0.70962805162203302,0.68569953084753166,0.6625778751696777,0.64023587725332831,0.61864724718942365,0.59778658155955811,0.57762933354368518,0.55815178403578714,0.53933101373351766,0.52114487616897687,0.50357197164888279,0.48659162207347612,0.47018384660452511,0.45432933815380244,0.43900944066436515,0.4242061271579049,0.40990197852233884,0.39608016301467741,0.38272441645505206,0.36981902308859677,0.35734879709266243,0.34529906470760552,0.33365564697012212,0.32240484302881078,0.31153341402233209,0.30102856750119261,0.29087794237482389,0.2810695943662429,0.27159198195717832,0.26243395280712473,0.25358473063034348,0.24503390251536863,0.23677140667209676,0.22878752059204246,0.22107284960782775,0.21361831583844304,0.20641514750727233,0.19945486862031217,0.19272928899243888,0.18623049460998856,0.17995083831830877,0.17388293082332429,0.16801963199652811,0.16235404247316695,0.15687949553373359,0.15158954925921445,0.14647797895086029,0.14153876980556077,0.13676610983820417,0.13215438304269367,0.12769816278357288,0.12339220541048433,0.11923144408794722,0.11521098283319424,0.11132609075505079,{"$f":"BO226/BO221","v":0.10757219648707857},0.10394488280843214,0.1004398814460995,9.7053068052409763E-2]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"B227/B221","v":1},{"$f":"C227/C221","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061,0.48557090283253213,0.46915063075606966,0.45328563358074364,0.43795713389443841,0.42314698926998884,0.40883767079225974,0.39501224231136206,0.38165434039745127,0.36874815497338298,0.35627841060230236,0.34423034840802164,0.33258970860678427,0.32134271362974326,0.3104760518161771,0.29997686165814214,0.28983271657791515,0.28003161022020789,0.27056194224174673,0.26141250458139786,0.25257246819458734,0.24403137023631633,0.2357791016776003,0.22780589534067661,0.22010231433881802,0.21265924090707056,0.20546786561069619,0.19851967691854708,0.19180645112903102,0.18532024263674499,0.17905337452825601,0.17299842949589955,0.16714824105884016,0.16149588508100501,0.15603467157585027,0.15075813678826111,0.14566003554421367,0.14073433385914366,0.13597520179627406,0.13137700656644835,0.12693430586130278,0.12264184141188678,0.11849453276510799,0.11448747127063574,0.11061591427114567,{"$f":"BO227/BO221","v":0.10687527948902965},0.10326113960292721,9.9769217007659144E-2,9.6395378751361491E-2]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"B228/B221","v":1},{"$f":"C228/C221","v":0.96628019323671499},0.93369741184158328,0.90221331553890582,0.87179085687967117,0.84239423764769006,0.81398886673570514,0.78654131944191186,0.76001929813899149,0.73439159426937728,0.70962805162203302,0.68569953084753166,0.6625778751696777,0.64023587725332831,0.61864724718942365,0.59778658155955811,0.57762933354368518,0.55815178403578714,0.53933101373351766,0.52114487616897687,0.50357197164888279,0.48659162207347612,0.47018384660452511,0.45432933815380244,0.43900944066436515,0.4242061271579049,0.40990197852233884,0.39608016301467741,0.38272441645505206,0.36981902308859677,0.35734879709266243,0.34529906470760552,0.33365564697012212,0.32240484302881078,0.31153341402233209,0.30102856750119261,0.29087794237482389,0.2810695943662429,0.27159198195717832,0.26243395280712473,0.25358473063034348,0.24503390251536863,0.23677140667209676,0.22878752059204246,0.22107284960782775,0.21361831583844304,0.20641514750727233,0.19945486862031217,0.19272928899243888,0.18623049460998856,0.17995083831830877,0.17388293082332429,0.16801963199652811,0.16235404247316695,0.15687949553373359,0.15158954925921445,0.14647797895086029,0.14153876980556077,0.13676610983820417,0.13215438304269367,0.12769816278357288,0.12339220541048433,0.11923144408794722,0.11521098283319424,0.11132609075505079,{"$f":"BO228/BO221","v":0.10757219648707857},0.10394488280843214,0.1004398814460995,9.7053068052409763E-2]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"(B224*B242)/B221","v":1},0.98067632850241548,0.96172606128497728,0.94314198280604056,0.92491701695471606,0.90704422435655729,0.88951679973130959,0.87232806930171902,0.85547148825241048,0.83894063823787113,0.82272922493858858,0.80683107566441281,0.79124013700423079,0.77595047252105742,0.76095626049166476,0.74625179168989342,0.73183146721279413,0.71768979634877872,0.70382139448696657,0.69022098106692853,0.6768833775680505,0.66380350553775014,0.65097638465779339,0.638397130847981,0.62606095440647413,0.61396315818605918,0.60209913580565222,0.59046436989636419,0.57905443038145843,0.56786497278954629,0.55689173660037616,0.54613054362259106,{"$f":"(AH224*AH242)/AH221","v":0.53557729640283092},0.52522797666557808,0.51507864378315138,0.50512543327526449,0.49536455533757817,0.48579229339868774,0.4764050027049932,0.467199108932916,0.45817110682793216,0.44267739790138383,0.42770763082259305,0.41324408775129762,0.39926965000125381,0.38576777777898924,0.372722490607719,0.36011834841325518,0.34794043324952195,0.33617433164205024,0.32480611752855099,0.3138223357763778,0.30320998625736983,0.29295650846122695,0.28304976662920478,0.273478035390536,0.26422998588457597,0.25529467235224734,0.24666151918091528,0.23832030838735774,0.23026116752401715,0.22247455799421953,0.21495126376253093,0.2076823804468898,0.20065930477960373,0.19387372442473794,0.18731760813984341,0.18098319627038012,0.17486299156558466]
["Diskonteringsnuvärde (G/C)",{"$f":"(B226*B242)/B221","v":1},{"$f":"(C226*C242)/C221","v":0.98077439613526562},0.9619184161144948,0.94342495369608492,0.9252870392602186,0.90749783718222854,0.89005064325645977,0.87293888216965909,0.85615610502294137,0.83969598690139635,0.82355232449042293,0.80771903373788878,0.79219014756123796,0.77695981359868038,0.76202229200361404,0.74737195328145567,0.73300327616805372,0.71891084554889417,0.70508935041831011,0.6915335818779248,0.67823843117357874,0.66519888776999669,0.65241003746246884,0.63986706052483877,0.62756522989309638,0.61549990938389076,0.60366655194729613,0.59206069795316729,0.58067797351044148,0.56951408881875332,0.55856483655173861,0.54782609027142481,0.53729380287310025,0.52696400506008534,0.51683280384782637,0.50689638109674817,0.49715099207331459,0.48759296403875335,0.47821869486491259,0.46902465167672952,0.4600073695207979,0.44449600991086957,0.42950769034962377,0.41502477402768956,0.40103021884549989,0.38750755735979181,0.37444087740630699,0.36181480337589145,0.3496144781219605,0.33782554547804133,0.32643413336482047,0.31542683746681838,0.30479070545948311,0.29451322176814404,0.28458229284088971,0.27498623291804231,0.26571375028148231,0.25675393396764296,0.24809624092854077,0.23973048362573293,0.23164681804260434,0.22383573210087793,0.21628803446771788,0.20899484374025576,0.20194757799481139,{"$f":"(BO226*BO242)/BO221","v":0.19513794468851295},0.18855793090143169,0.18219979390775057,0.17605605206487085]
["Diskonteringsnuvärde (Pb och Lb) + (antal tåg)",{"$f":"(B227*B242)/B221","v":1},0.98067632850241548,0.96172606128497728,0.94314198280604056,0.92491701695471606,0.90704422435655729,0.88951679973130959,0.87232806930171902,0.85547148825241048,0.83894063823787113,0.82272922493858858,0.80683107566441281,0.79124013700423079,0.77595047252105742,0.76095626049166476,0.74625179168989342,0.73183146721279413,0.71768979634877872,0.70382139448696657,0.69022098106692853,0.6768833775680505,0.66380350553775014,0.65097638465779339,0.638397130847981,0.62606095440647413,0.61396315818605918,0.60209913580565222,0.59046436989636419,0.57905443038145843,0.56786497278954629,0.55689173660037616,0.54613054362259106,{"$f":"(AH227*AH242)/AH221","v":0.53557729640283092},0.52522797666557808,0.51507864378315138,0.50512543327526449,0.49536455533757817,0.48579229339868774,0.4764050027049932,0.467199108932916,0.45817110682793216,0.44267739790138383,0.42770763082259305,0.41324408775129762,0.39926965000125381,0.38576777777898924,0.372722490607719,0.36011834841325518,0.34794043324952195,0.33617433164205024,0.32480611752855099,0.3138223357763778,0.30320998625736983,0.29295650846122695,0.28304976662920478,0.273478035390536,0.26422998588457597,0.25529467235224734,0.24666151918091528,0.23832030838735774,0.23026116752401715,0.22247455799421953,0.21495126376253093,0.2076823804468898,0.20065930477960373,0.19387372442473794,0.18731760813984341,0.18098319627038012,0.17486299156558466]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"(B228*B242)/B221","v":1},{"$f":"(C228*C242)/C221","v":0.98077439613526562},0.9619184161144948,0.94342495369608492,0.9252870392602186,0.90749783718222854,0.89005064325645977,0.87293888216965909,0.85615610502294137,0.83969598690139635,0.82355232449042293,0.80771903373788878,0.79219014756123796,0.77695981359868038,0.76202229200361404,0.74737195328145567,0.73300327616805372,0.71891084554889417,0.70508935041831011,0.6915335818779248,0.67823843117357874,0.66519888776999669,0.65241003746246884,0.63986706052483877,0.62756522989309638,0.61549990938389076,0.60366655194729613,0.59206069795316729,0.58067797351044148,0.56951408881875332,0.55856483655173861,0.54782609027142481,0.53729380287310025,0.52696400506008534,0.51683280384782637,0.50689638109674817,0.49715099207331459,0.48759296403875335,0.47821869486491259,0.46902465167672952,0.4600073695207979,0.44449600991086957,0.42950769034962377,0.41502477402768956,0.40103021884549989,0.38750755735979181,0.37444087740630699,0.36181480337589145,0.3496144781219605,0.33782554547804133,0.32643413336482047,0.31542683746681838,0.30479070545948311,0.29451322176814404,0.28458229284088971,0.27498623291804231,0.26571375028148231,0.25675393396764296,0.24809624092854077,0.23973048362573293,0.23164681804260434,0.22383573210087793,0.21628803446771788,0.20899484374025576,0.20194757799481139,{"$f":"(BO228*BO242)/BO221","v":0.19513794468851295},0.18855793090143169,0.18219979390775057,0.17605605206487085]
[]
["Uppräkningsfaktor för real BNP",{"$f":"B44","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615333,1.2135524440334562,1.2317557306939577,1.2502320666543669,1.2689855476541823,1.2880203308689948,1.3073406358320296,1.32695074536951,1.3468550065500522,1.3670578316483029,1.3875636991230271,1.4083771546098725,1.4295028119290203,1.4509453541079556,1.4727095344195746,1.4948001774358681,1.5172221800974057,1.5399805127988668,1.5630802204908494,1.586526423798212,{"$f":"AH44","v":1.6103243201551849},1.6344791849575124,1.6589963727318748,1.6838813183228529,1.7091395380976955,1.7347766311691606,1.7607982806366977,1.7872102548462478,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415]
[]
[]
["LÅG TRAFIKTILLVÄXT"]
[]
["Trafiksäkerhet, extern effekt"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B248+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN248+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AR248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AS248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AT248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AU248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AV248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AW248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AX248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AY248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AZ248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BA248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BB248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BC248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BD248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BE248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BF248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BG248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BH248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BI248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BJ248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BK248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BL248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BM248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BN248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BO248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BP248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BQ248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BR248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BS248<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""}]
["Nuvärde Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B248<=(Kalkylvärden!$B$6+Indata!$B$24),B250*B239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C248<=(Kalkylvärden!$B$6+Indata!$B$24),C250*C239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D248<=(Kalkylvärden!$B$6+Indata!$B$24),D250*D239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E248<=(Kalkylvärden!$B$6+Indata!$B$24),E250*E239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F248<=(Kalkylvärden!$B$6+Indata!$B$24),F250*F239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G248<=(Kalkylvärden!$B$6+Indata!$B$24),G250*G239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H248<=(Kalkylvärden!$B$6+Indata!$B$24),H250*H239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I248<=(Kalkylvärden!$B$6+Indata!$B$24),I250*I239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J248<=(Kalkylvärden!$B$6+Indata!$B$24),J250*J239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K248<=(Kalkylvärden!$B$6+Indata!$B$24),K250*K239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L248<=(Kalkylvärden!$B$6+Indata!$B$24),L250*L239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M248<=(Kalkylvärden!$B$6+Indata!$B$24),M250*M239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N248<=(Kalkylvärden!$B$6+Indata!$B$24),N250*N239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O248<=(Kalkylvärden!$B$6+Indata!$B$24),O250*O239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P248<=(Kalkylvärden!$B$6+Indata!$B$24),P250*P239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q248<=(Kalkylvärden!$B$6+Indata!$B$24),Q250*Q239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R248<=(Kalkylvärden!$B$6+Indata!$B$24),R250*R239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S248<=(Kalkylvärden!$B$6+Indata!$B$24),S250*S239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T248<=(Kalkylvärden!$B$6+Indata!$B$24),T250*T239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U248<=(Kalkylvärden!$B$6+Indata!$B$24),U250*U239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V248<=(Kalkylvärden!$B$6+Indata!$B$24),V250*V239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W248<=(Kalkylvärden!$B$6+Indata!$B$24),W250*W239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X248<=(Kalkylvärden!$B$6+Indata!$B$24),X250*X239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y248<=(Kalkylvärden!$B$6+Indata!$B$24),Y250*Y239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z248<=(Kalkylvärden!$B$6+Indata!$B$24),Z250*Z239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA248<=(Kalkylvärden!$B$6+Indata!$B$24),AA250*AA239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB248<=(Kalkylvärden!$B$6+Indata!$B$24),AB250*AB239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC248<=(Kalkylvärden!$B$6+Indata!$B$24),AC250*AC239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD248<=(Kalkylvärden!$B$6+Indata!$B$24),AD250*AD239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE248<=(Kalkylvärden!$B$6+Indata!$B$24),AE250*AE239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF248<=(Kalkylvärden!$B$6+Indata!$B$24),AF250*AF239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG248<=(Kalkylvärden!$B$6+Indata!$B$24),AG250*AG239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH248<=(Kalkylvärden!$B$6+Indata!$B$24),AH250*AH239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI248<=(Kalkylvärden!$B$6+Indata!$B$24),AI250*AI239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ248<=(Kalkylvärden!$B$6+Indata!$B$24),AJ250*AJ239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK248<=(Kalkylvärden!$B$6+Indata!$B$24),AK250*AK239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL248<=(Kalkylvärden!$B$6+Indata!$B$24),AL250*AL239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM248<=(Kalkylvärden!$B$6+Indata!$B$24),AM250*AM239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN248<=(Kalkylvärden!$B$6+Indata!$B$24),AN250*AN239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO248<=(Kalkylvärden!$B$6+Indata!$B$24),AO250*AO239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP248<=(Kalkylvärden!$B$6+Indata!$B$24),AP250*AP239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ248<=(Kalkylvärden!$B$6+Indata!$B$24),AQ250*AQ239,\"\")","v":""},{"$f":"IF(AR248<=(Kalkylvärden!$B$6+Indata!$B$24),AR250*AR239,\"\")","v":""},{"$f":"IF(AS248<=(Kalkylvärden!$B$6+Indata!$B$24),AS250*AS239,\"\")","v":""},{"$f":"IF(AT248<=(Kalkylvärden!$B$6+Indata!$B$24),AT250*AT239,\"\")","v":""},{"$f":"IF(AU248<=(Kalkylvärden!$B$6+Indata!$B$24),AU250*AU239,\"\")","v":""},{"$f":"IF(AV248<=(Kalkylvärden!$B$6+Indata!$B$24),AV250*AV239,\"\")","v":""},{"$f":"IF(AW248<=(Kalkylvärden!$B$6+Indata!$B$24),AW250*AW239,\"\")","v":""},{"$f":"IF(AX248<=(Kalkylvärden!$B$6+Indata!$B$24),AX250*AX239,\"\")","v":""},{"$f":"IF(AY248<=(Kalkylvärden!$B$6+Indata!$B$24),AY250*AY239,\"\")","v":""},{"$f":"IF(AZ248<=(Kalkylvärden!$B$6+Indata!$B$24),AZ250*AZ239,\"\")","v":""},{"$f":"IF(BA248<=(Kalkylvärden!$B$6+Indata!$B$24),BA250*BA239,\"\")","v":""},{"$f":"IF(BB248<=(Kalkylvärden!$B$6+Indata!$B$24),BB250*BB239,\"\")","v":""},{"$f":"IF(BC248<=(Kalkylvärden!$B$6+Indata!$B$24),BC250*BC239,\"\")","v":""},{"$f":"IF(BD248<=(Kalkylvärden!$B$6+Indata!$B$24),BD250*BD239,\"\")","v":""},{"$f":"IF(BE248<=(Kalkylvärden!$B$6+Indata!$B$24),BE250*BE239,\"\")","v":""},{"$f":"IF(BF248<=(Kalkylvärden!$B$6+Indata!$B$24),BF250*BF239,\"\")","v":""},{"$f":"IF(BG248<=(Kalkylvärden!$B$6+Indata!$B$24),BG250*BG239,\"\")","v":""},{"$f":"IF(BH248<=(Kalkylvärden!$B$6+Indata!$B$24),BH250*BH239,\"\")","v":""},{"$f":"IF(BI248<=(Kalkylvärden!$B$6+Indata!$B$24),BI250*BI239,\"\")","v":""},{"$f":"IF(BJ248<=(Kalkylvärden!$B$6+Indata!$B$24),BJ250*BJ239,\"\")","v":""},{"$f":"IF(BK248<=(Kalkylvärden!$B$6+Indata!$B$24),BK250*BK239,\"\")","v":""},{"$f":"IF(BL248<=(Kalkylvärden!$B$6+Indata!$B$24),BL250*BL239,\"\")","v":""},{"$f":"IF(BM248<=(Kalkylvärden!$B$6+Indata!$B$24),BM250*BM239,\"\")","v":""},{"$f":"IF(BN248<=(Kalkylvärden!$B$6+Indata!$B$24),BN250*BN239,\"\")","v":""},{"$f":"IF(BO248<=(Kalkylvärden!$B$6+Indata!$B$24),BO250*BO239,\"\")","v":""},{"$f":"IF(BP248<=(Kalkylvärden!$B$6+Indata!$B$24),BP250*BP239,\"\")","v":""},{"$f":"IF(BQ248<=(Kalkylvärden!$B$6+Indata!$B$24),BQ250*BQ239,\"\")","v":""},{"$f":"IF(BR248<=(Kalkylvärden!$B$6+Indata!$B$24),BR250*BR239,\"\")","v":""},{"$f":"IF(BS248<=(Kalkylvärden!$B$6+Indata!$B$24),BS250*BS239,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, korsning (mkr)",{"$f":"SUM(B251:BS251)","v":{"$error":"#DIV/0!"}}]
[]
["Vid omledning"]
["Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AR248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AS248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AT248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AU248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AV248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AW248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AX248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AY248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AZ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BA248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BB248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BC248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BD248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BE248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BF248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BG248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BH248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BI248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BJ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BK248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BL248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BM248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BN248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BO248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BP248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BQ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BR248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BS248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""}]
["Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(C248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(D248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(E248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(F248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(G248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(H248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(I248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(J248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(K248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(L248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(M248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(N248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(O248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(P248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Q248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(R248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(S248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(T248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(U248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(V248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(W248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(X248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Y248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Z248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AA248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AB248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AC248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AD248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AE248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AF248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AG248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AH248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AI248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AJ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AK248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AL248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AM248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AN248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AO248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AP248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AQ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AR248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AS248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AT248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AU248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AV248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AW248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AX248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AY248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AZ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BA248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BB248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BC248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BD248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BE248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BF248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BG248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BH248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BI248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BJ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BK248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BL248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BM248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BN248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BO248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BP248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BQ248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BR248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BS248<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B248<=(Kalkylvärden!$B$6+Indata!$B$24),B255*B237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C248<=(Kalkylvärden!$B$6+Indata!$B$24),C255*C237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D248<=(Kalkylvärden!$B$6+Indata!$B$24),D255*D237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E248<=(Kalkylvärden!$B$6+Indata!$B$24),E255*E237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F248<=(Kalkylvärden!$B$6+Indata!$B$24),F255*F237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G248<=(Kalkylvärden!$B$6+Indata!$B$24),G255*G237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H248<=(Kalkylvärden!$B$6+Indata!$B$24),H255*H237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I248<=(Kalkylvärden!$B$6+Indata!$B$24),I255*I237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J248<=(Kalkylvärden!$B$6+Indata!$B$24),J255*J237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K248<=(Kalkylvärden!$B$6+Indata!$B$24),K255*K237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L248<=(Kalkylvärden!$B$6+Indata!$B$24),L255*L237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M248<=(Kalkylvärden!$B$6+Indata!$B$24),M255*M237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N248<=(Kalkylvärden!$B$6+Indata!$B$24),N255*N237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O248<=(Kalkylvärden!$B$6+Indata!$B$24),O255*O237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P248<=(Kalkylvärden!$B$6+Indata!$B$24),P255*P237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q248<=(Kalkylvärden!$B$6+Indata!$B$24),Q255*Q237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R248<=(Kalkylvärden!$B$6+Indata!$B$24),R255*R237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S248<=(Kalkylvärden!$B$6+Indata!$B$24),S255*S237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T248<=(Kalkylvärden!$B$6+Indata!$B$24),T255*T237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U248<=(Kalkylvärden!$B$6+Indata!$B$24),U255*U237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V248<=(Kalkylvärden!$B$6+Indata!$B$24),V255*V237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W248<=(Kalkylvärden!$B$6+Indata!$B$24),W255*W237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X248<=(Kalkylvärden!$B$6+Indata!$B$24),X255*X237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y248<=(Kalkylvärden!$B$6+Indata!$B$24),Y255*Y237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z248<=(Kalkylvärden!$B$6+Indata!$B$24),Z255*Z237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA248<=(Kalkylvärden!$B$6+Indata!$B$24),AA255*AA237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB248<=(Kalkylvärden!$B$6+Indata!$B$24),AB255*AB237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC248<=(Kalkylvärden!$B$6+Indata!$B$24),AC255*AC237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD248<=(Kalkylvärden!$B$6+Indata!$B$24),AD255*AD237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE248<=(Kalkylvärden!$B$6+Indata!$B$24),AE255*AE237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF248<=(Kalkylvärden!$B$6+Indata!$B$24),AF255*AF237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG248<=(Kalkylvärden!$B$6+Indata!$B$24),AG255*AG237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH248<=(Kalkylvärden!$B$6+Indata!$B$24),AH255*AH237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI248<=(Kalkylvärden!$B$6+Indata!$B$24),AI255*AI237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ248<=(Kalkylvärden!$B$6+Indata!$B$24),AJ255*AJ237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK248<=(Kalkylvärden!$B$6+Indata!$B$24),AK255*AK237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL248<=(Kalkylvärden!$B$6+Indata!$B$24),AL255*AL237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM248<=(Kalkylvärden!$B$6+Indata!$B$24),AM255*AM237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN248<=(Kalkylvärden!$B$6+Indata!$B$24),AN255*AN237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO248<=(Kalkylvärden!$B$6+Indata!$B$24),AO255*AO237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP248<=(Kalkylvärden!$B$6+Indata!$B$24),AP255*AP237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ248<=(Kalkylvärden!$B$6+Indata!$B$24),AQ255*AQ237,\"\")","v":""},{"$f":"IF(AR248<=(Kalkylvärden!$B$6+Indata!$B$24),AR255*AR237,\"\")","v":""},{"$f":"IF(AS248<=(Kalkylvärden!$B$6+Indata!$B$24),AS255*AS237,\"\")","v":""},{"$f":"IF(AT248<=(Kalkylvärden!$B$6+Indata!$B$24),AT255*AT237,\"\")","v":""},{"$f":"IF(AU248<=(Kalkylvärden!$B$6+Indata!$B$24),AU255*AU237,\"\")","v":""},{"$f":"IF(AV248<=(Kalkylvärden!$B$6+Indata!$B$24),AV255*AV237,\"\")","v":""},{"$f":"IF(AW248<=(Kalkylvärden!$B$6+Indata!$B$24),AW255*AW237,\"\")","v":""},{"$f":"IF(AX248<=(Kalkylvärden!$B$6+Indata!$B$24),AX255*AX237,\"\")","v":""},{"$f":"IF(AY248<=(Kalkylvärden!$B$6+Indata!$B$24),AY255*AY237,\"\")","v":""},{"$f":"IF(AZ248<=(Kalkylvärden!$B$6+Indata!$B$24),AZ255*AZ237,\"\")","v":""},{"$f":"IF(BA248<=(Kalkylvärden!$B$6+Indata!$B$24),BA255*BA237,\"\")","v":""},{"$f":"IF(BB248<=(Kalkylvärden!$B$6+Indata!$B$24),BB255*BB237,\"\")","v":""},{"$f":"IF(BC248<=(Kalkylvärden!$B$6+Indata!$B$24),BC255*BC237,\"\")","v":""},{"$f":"IF(BD248<=(Kalkylvärden!$B$6+Indata!$B$24),BD255*BD237,\"\")","v":""},{"$f":"IF(BE248<=(Kalkylvärden!$B$6+Indata!$B$24),BE255*BE237,\"\")","v":""},{"$f":"IF(BF248<=(Kalkylvärden!$B$6+Indata!$B$24),BF255*BF237,\"\")","v":""},{"$f":"IF(BG248<=(Kalkylvärden!$B$6+Indata!$B$24),BG255*BG237,\"\")","v":""},{"$f":"IF(BH248<=(Kalkylvärden!$B$6+Indata!$B$24),BH255*BH237,\"\")","v":""},{"$f":"IF(BI248<=(Kalkylvärden!$B$6+Indata!$B$24),BI255*BI237,\"\")","v":""},{"$f":"IF(BJ248<=(Kalkylvärden!$B$6+Indata!$B$24),BJ255*BJ237,\"\")","v":""},{"$f":"IF(BK248<=(Kalkylvärden!$B$6+Indata!$B$24),BK255*BK237,\"\")","v":""},{"$f":"IF(BL248<=(Kalkylvärden!$B$6+Indata!$B$24),BL255*BL237,\"\")","v":""},{"$f":"IF(BM248<=(Kalkylvärden!$B$6+Indata!$B$24),BM255*BM237,\"\")","v":""},{"$f":"IF(BN248<=(Kalkylvärden!$B$6+Indata!$B$24),BN255*BN237,\"\")","v":""},{"$f":"IF(BO248<=(Kalkylvärden!$B$6+Indata!$B$24),BO255*BO237,\"\")","v":""},{"$f":"IF(BP248<=(Kalkylvärden!$B$6+Indata!$B$24),BP255*BP237,\"\")","v":""},{"$f":"IF(BQ248<=(Kalkylvärden!$B$6+Indata!$B$24),BQ255*BQ237,\"\")","v":""},{"$f":"IF(BR248<=(Kalkylvärden!$B$6+Indata!$B$24),BR255*BR237,\"\")","v":""},{"$f":"IF(BS248<=(Kalkylvärden!$B$6+Indata!$B$24),BS255*BS237,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B248<=(Kalkylvärden!$B$6+Indata!$B$24),B256*B238,\"\")","v":0},{"$f":"IF(C248<=(Kalkylvärden!$B$6+Indata!$B$24),C256*C238,\"\")","v":0},{"$f":"IF(D248<=(Kalkylvärden!$B$6+Indata!$B$24),D256*D238,\"\")","v":0},{"$f":"IF(E248<=(Kalkylvärden!$B$6+Indata!$B$24),E256*E238,\"\")","v":0},{"$f":"IF(F248<=(Kalkylvärden!$B$6+Indata!$B$24),F256*F238,\"\")","v":0},{"$f":"IF(G248<=(Kalkylvärden!$B$6+Indata!$B$24),G256*G238,\"\")","v":0},{"$f":"IF(H248<=(Kalkylvärden!$B$6+Indata!$B$24),H256*H238,\"\")","v":0},{"$f":"IF(I248<=(Kalkylvärden!$B$6+Indata!$B$24),I256*I238,\"\")","v":0},{"$f":"IF(J248<=(Kalkylvärden!$B$6+Indata!$B$24),J256*J238,\"\")","v":0},{"$f":"IF(K248<=(Kalkylvärden!$B$6+Indata!$B$24),K256*K238,\"\")","v":0},{"$f":"IF(L248<=(Kalkylvärden!$B$6+Indata!$B$24),L256*L238,\"\")","v":0},{"$f":"IF(M248<=(Kalkylvärden!$B$6+Indata!$B$24),M256*M238,\"\")","v":0},{"$f":"IF(N248<=(Kalkylvärden!$B$6+Indata!$B$24),N256*N238,\"\")","v":0},{"$f":"IF(O248<=(Kalkylvärden!$B$6+Indata!$B$24),O256*O238,\"\")","v":0},{"$f":"IF(P248<=(Kalkylvärden!$B$6+Indata!$B$24),P256*P238,\"\")","v":0},{"$f":"IF(Q248<=(Kalkylvärden!$B$6+Indata!$B$24),Q256*Q238,\"\")","v":0},{"$f":"IF(R248<=(Kalkylvärden!$B$6+Indata!$B$24),R256*R238,\"\")","v":0},{"$f":"IF(S248<=(Kalkylvärden!$B$6+Indata!$B$24),S256*S238,\"\")","v":0},{"$f":"IF(T248<=(Kalkylvärden!$B$6+Indata!$B$24),T256*T238,\"\")","v":0},{"$f":"IF(U248<=(Kalkylvärden!$B$6+Indata!$B$24),U256*U238,\"\")","v":0},{"$f":"IF(V248<=(Kalkylvärden!$B$6+Indata!$B$24),V256*V238,\"\")","v":0},{"$f":"IF(W248<=(Kalkylvärden!$B$6+Indata!$B$24),W256*W238,\"\")","v":0},{"$f":"IF(X248<=(Kalkylvärden!$B$6+Indata!$B$24),X256*X238,\"\")","v":0},{"$f":"IF(Y248<=(Kalkylvärden!$B$6+Indata!$B$24),Y256*Y238,\"\")","v":0},{"$f":"IF(Z248<=(Kalkylvärden!$B$6+Indata!$B$24),Z256*Z238,\"\")","v":0},{"$f":"IF(AA248<=(Kalkylvärden!$B$6+Indata!$B$24),AA256*AA238,\"\")","v":0},{"$f":"IF(AB248<=(Kalkylvärden!$B$6+Indata!$B$24),AB256*AB238,\"\")","v":0},{"$f":"IF(AC248<=(Kalkylvärden!$B$6+Indata!$B$24),AC256*AC238,\"\")","v":0},{"$f":"IF(AD248<=(Kalkylvärden!$B$6+Indata!$B$24),AD256*AD238,\"\")","v":0},{"$f":"IF(AE248<=(Kalkylvärden!$B$6+Indata!$B$24),AE256*AE238,\"\")","v":0},{"$f":"IF(AF248<=(Kalkylvärden!$B$6+Indata!$B$24),AF256*AF238,\"\")","v":0},{"$f":"IF(AG248<=(Kalkylvärden!$B$6+Indata!$B$24),AG256*AG238,\"\")","v":0},{"$f":"IF(AH248<=(Kalkylvärden!$B$6+Indata!$B$24),AH256*AH238,\"\")","v":0},{"$f":"IF(AI248<=(Kalkylvärden!$B$6+Indata!$B$24),AI256*AI238,\"\")","v":0},{"$f":"IF(AJ248<=(Kalkylvärden!$B$6+Indata!$B$24),AJ256*AJ238,\"\")","v":0},{"$f":"IF(AK248<=(Kalkylvärden!$B$6+Indata!$B$24),AK256*AK238,\"\")","v":0},{"$f":"IF(AL248<=(Kalkylvärden!$B$6+Indata!$B$24),AL256*AL238,\"\")","v":0},{"$f":"IF(AM248<=(Kalkylvärden!$B$6+Indata!$B$24),AM256*AM238,\"\")","v":0},{"$f":"IF(AN248<=(Kalkylvärden!$B$6+Indata!$B$24),AN256*AN238,\"\")","v":0},{"$f":"IF(AO248<=(Kalkylvärden!$B$6+Indata!$B$24),AO256*AO238,\"\")","v":0},{"$f":"IF(AP248<=(Kalkylvärden!$B$6+Indata!$B$24),AP256*AP238,\"\")","v":0},{"$f":"IF(AQ248<=(Kalkylvärden!$B$6+Indata!$B$24),AQ256*AQ238,\"\")","v":""},{"$f":"IF(AR248<=(Kalkylvärden!$B$6+Indata!$B$24),AR256*AR238,\"\")","v":""},{"$f":"IF(AS248<=(Kalkylvärden!$B$6+Indata!$B$24),AS256*AS238,\"\")","v":""},{"$f":"IF(AT248<=(Kalkylvärden!$B$6+Indata!$B$24),AT256*AT238,\"\")","v":""},{"$f":"IF(AU248<=(Kalkylvärden!$B$6+Indata!$B$24),AU256*AU238,\"\")","v":""},{"$f":"IF(AV248<=(Kalkylvärden!$B$6+Indata!$B$24),AV256*AV238,\"\")","v":""},{"$f":"IF(AW248<=(Kalkylvärden!$B$6+Indata!$B$24),AW256*AW238,\"\")","v":""},{"$f":"IF(AX248<=(Kalkylvärden!$B$6+Indata!$B$24),AX256*AX238,\"\")","v":""},{"$f":"IF(AY248<=(Kalkylvärden!$B$6+Indata!$B$24),AY256*AY238,\"\")","v":""},{"$f":"IF(AZ248<=(Kalkylvärden!$B$6+Indata!$B$24),AZ256*AZ238,\"\")","v":""},{"$f":"IF(BA248<=(Kalkylvärden!$B$6+Indata!$B$24),BA256*BA238,\"\")","v":""},{"$f":"IF(BB248<=(Kalkylvärden!$B$6+Indata!$B$24),BB256*BB238,\"\")","v":""},{"$f":"IF(BC248<=(Kalkylvärden!$B$6+Indata!$B$24),BC256*BC238,\"\")","v":""},{"$f":"IF(BD248<=(Kalkylvärden!$B$6+Indata!$B$24),BD256*BD238,\"\")","v":""},{"$f":"IF(BE248<=(Kalkylvärden!$B$6+Indata!$B$24),BE256*BE238,\"\")","v":""},{"$f":"IF(BF248<=(Kalkylvärden!$B$6+Indata!$B$24),BF256*BF238,\"\")","v":""},{"$f":"IF(BG248<=(Kalkylvärden!$B$6+Indata!$B$24),BG256*BG238,\"\")","v":""},{"$f":"IF(BH248<=(Kalkylvärden!$B$6+Indata!$B$24),BH256*BH238,\"\")","v":""},{"$f":"IF(BI248<=(Kalkylvärden!$B$6+Indata!$B$24),BI256*BI238,\"\")","v":""},{"$f":"IF(BJ248<=(Kalkylvärden!$B$6+Indata!$B$24),BJ256*BJ238,\"\")","v":""},{"$f":"IF(BK248<=(Kalkylvärden!$B$6+Indata!$B$24),BK256*BK238,\"\")","v":""},{"$f":"IF(BL248<=(Kalkylvärden!$B$6+Indata!$B$24),BL256*BL238,\"\")","v":""},{"$f":"IF(BM248<=(Kalkylvärden!$B$6+Indata!$B$24),BM256*BM238,\"\")","v":""},{"$f":"IF(BN248<=(Kalkylvärden!$B$6+Indata!$B$24),BN256*BN238,\"\")","v":""},{"$f":"IF(BO248<=(Kalkylvärden!$B$6+Indata!$B$24),BO256*BO238,\"\")","v":""},{"$f":"IF(BP248<=(Kalkylvärden!$B$6+Indata!$B$24),BP256*BP238,\"\")","v":""},{"$f":"IF(BQ248<=(Kalkylvärden!$B$6+Indata!$B$24),BQ256*BQ238,\"\")","v":""},{"$f":"IF(BR248<=(Kalkylvärden!$B$6+Indata!$B$24),BR256*BR238,\"\")","v":""},{"$f":"IF(BS248<=(Kalkylvärden!$B$6+Indata!$B$24),BS256*BS238,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, omledning (mkr)",{"$f":"SUM(B257:BS258)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Tidskostnader för personer"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B263+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN263+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),B265*B239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),C265*C239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),D265*D239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),E265*E239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),F265*F239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),G265*G239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),H265*H239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),I265*I239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),J265*J239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),K265*K239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),L265*L239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),M265*M239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),N265*N239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),O265*O239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),P265*P239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),Q265*Q239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),R265*R239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),S265*S239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),T265*T239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),U265*U239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),V265*V239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),W265*W239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),X265*X239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),Y265*Y239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),Z265*Z239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),AA265*AA239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),AB265*AB239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),AC265*AC239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),AD265*AD239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),AE265*AE239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),AF265*AF239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),AG265*AG239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),AH265*AH239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),AI265*AI239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),AJ265*AJ239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),AK265*AK239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),AL265*AL239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),AM265*AM239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),AN265*AN239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),AO265*AO239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),AP265*AP239,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),AQ265*AQ239,\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),AR265*AR239,\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),AS265*AS239,\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),AT265*AT239,\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),AU265*AU239,\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),AV265*AV239,\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),AW265*AW239,\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),AX265*AX239,\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),AY265*AY239,\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),AZ265*AZ239,\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),BA265*BA239,\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),BB265*BB239,\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),BC265*BC239,\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),BD265*BD239,\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),BE265*BE239,\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),BF265*BF239,\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),BG265*BG239,\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),BH265*BH239,\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),BI265*BI239,\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),BJ265*BJ239,\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),BK265*BK239,\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),BL265*BL239,\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),BM265*BM239,\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),BN265*BN239,\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),BO265*BO239,\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),BP265*BP239,\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),BQ265*BQ239,\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),BR265*BR239,\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),BS265*BS239,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),B266*B240,\"\")","v":0},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),C266*C240,\"\")","v":0},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),D266*D240,\"\")","v":0},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),E266*E240,\"\")","v":0},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),F266*F240,\"\")","v":0},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),G266*G240,\"\")","v":0},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),H266*H240,\"\")","v":0},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),I266*I240,\"\")","v":0},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),J266*J240,\"\")","v":0},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),K266*K240,\"\")","v":0},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),L266*L240,\"\")","v":0},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),M266*M240,\"\")","v":0},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),N266*N240,\"\")","v":0},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),O266*O240,\"\")","v":0},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),P266*P240,\"\")","v":0},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),Q266*Q240,\"\")","v":0},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),R266*R240,\"\")","v":0},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),S266*S240,\"\")","v":0},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),T266*T240,\"\")","v":0},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),U266*U240,\"\")","v":0},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),V266*V240,\"\")","v":0},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),W266*W240,\"\")","v":0},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),X266*X240,\"\")","v":0},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),Y266*Y240,\"\")","v":0},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),Z266*Z240,\"\")","v":0},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),AA266*AA240,\"\")","v":0},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),AB266*AB240,\"\")","v":0},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),AC266*AC240,\"\")","v":0},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),AD266*AD240,\"\")","v":0},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),AE266*AE240,\"\")","v":0},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),AF266*AF240,\"\")","v":0},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),AG266*AG240,\"\")","v":0},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),AH266*AH240,\"\")","v":0},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),AI266*AI240,\"\")","v":0},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),AJ266*AJ240,\"\")","v":0},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),AK266*AK240,\"\")","v":0},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),AL266*AL240,\"\")","v":0},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),AM266*AM240,\"\")","v":0},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),AN266*AN240,\"\")","v":0},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),AO266*AO240,\"\")","v":0},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),AP266*AP240,\"\")","v":0},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),AQ266*AQ240,\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),AR266*AR240,\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),AS266*AS240,\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),AT266*AT240,\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),AU266*AU240,\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),AV266*AV240,\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),AW266*AW240,\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),AX266*AX240,\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),AY266*AY240,\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),AZ266*AZ240,\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),BA266*BA240,\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),BB266*BB240,\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),BC266*BC240,\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),BD266*BD240,\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),BE266*BE240,\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),BF266*BF240,\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),BG266*BG240,\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),BH266*BH240,\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),BI266*BI240,\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),BJ266*BJ240,\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),BK266*BK240,\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),BL266*BL240,\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),BM266*BM240,\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),BN266*BN240,\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),BO266*BO240,\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),BP266*BP240,\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),BQ266*BQ240,\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),BR266*BR240,\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),BS266*BS240,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B267:BS268)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),B272*B237,\"\")","v":0},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),C272*C237,\"\")","v":0},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),D272*D237,\"\")","v":0},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),E272*E237,\"\")","v":0},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),F272*F237,\"\")","v":0},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),G272*G237,\"\")","v":0},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),H272*H237,\"\")","v":0},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),I272*I237,\"\")","v":0},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),J272*J237,\"\")","v":0},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),K272*K237,\"\")","v":0},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),L272*L237,\"\")","v":0},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),M272*M237,\"\")","v":0},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),N272*N237,\"\")","v":0},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),O272*O237,\"\")","v":0},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),P272*P237,\"\")","v":0},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),Q272*Q237,\"\")","v":0},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),R272*R237,\"\")","v":0},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),S272*S237,\"\")","v":0},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),T272*T237,\"\")","v":0},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),U272*U237,\"\")","v":0},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),V272*V237,\"\")","v":0},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),W272*W237,\"\")","v":0},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),X272*X237,\"\")","v":0},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),Y272*Y237,\"\")","v":0},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),Z272*Z237,\"\")","v":0},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),AA272*AA237,\"\")","v":0},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),AB272*AB237,\"\")","v":0},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),AC272*AC237,\"\")","v":0},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),AD272*AD237,\"\")","v":0},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),AE272*AE237,\"\")","v":0},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),AF272*AF237,\"\")","v":0},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),AG272*AG237,\"\")","v":0},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),AH272*AH237,\"\")","v":0},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),AI272*AI237,\"\")","v":0},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),AJ272*AJ237,\"\")","v":0},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),AK272*AK237,\"\")","v":0},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),AL272*AL237,\"\")","v":0},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),AM272*AM237,\"\")","v":0},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),AN272*AN237,\"\")","v":0},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),AO272*AO237,\"\")","v":0},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),AP272*AP237,\"\")","v":0},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),AQ272*AQ237,\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),AR272*AR237,\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),AS272*AS237,\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),AT272*AT237,\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),AU272*AU237,\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),AV272*AV237,\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),AW272*AW237,\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),AX272*AX237,\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),AY272*AY237,\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),AZ272*AZ237,\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),BA272*BA237,\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),BB272*BB237,\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),BC272*BC237,\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),BD272*BD237,\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),BE272*BE237,\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),BF272*BF237,\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),BG272*BG237,\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),BH272*BH237,\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),BI272*BI237,\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),BJ272*BJ237,\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),BK272*BK237,\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),BL272*BL237,\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),BM272*BM237,\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),BN272*BN237,\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),BO272*BO237,\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),BP272*BP237,\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),BQ272*BQ237,\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),BR272*BR237,\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),BS272*BS237,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B263<=(Kalkylvärden!$B$6+Indata!$B$24),B273*B238,\"\")","v":0},{"$f":"IF(C263<=(Kalkylvärden!$B$6+Indata!$B$24),C273*C238,\"\")","v":0},{"$f":"IF(D263<=(Kalkylvärden!$B$6+Indata!$B$24),D273*D238,\"\")","v":0},{"$f":"IF(E263<=(Kalkylvärden!$B$6+Indata!$B$24),E273*E238,\"\")","v":0},{"$f":"IF(F263<=(Kalkylvärden!$B$6+Indata!$B$24),F273*F238,\"\")","v":0},{"$f":"IF(G263<=(Kalkylvärden!$B$6+Indata!$B$24),G273*G238,\"\")","v":0},{"$f":"IF(H263<=(Kalkylvärden!$B$6+Indata!$B$24),H273*H238,\"\")","v":0},{"$f":"IF(I263<=(Kalkylvärden!$B$6+Indata!$B$24),I273*I238,\"\")","v":0},{"$f":"IF(J263<=(Kalkylvärden!$B$6+Indata!$B$24),J273*J238,\"\")","v":0},{"$f":"IF(K263<=(Kalkylvärden!$B$6+Indata!$B$24),K273*K238,\"\")","v":0},{"$f":"IF(L263<=(Kalkylvärden!$B$6+Indata!$B$24),L273*L238,\"\")","v":0},{"$f":"IF(M263<=(Kalkylvärden!$B$6+Indata!$B$24),M273*M238,\"\")","v":0},{"$f":"IF(N263<=(Kalkylvärden!$B$6+Indata!$B$24),N273*N238,\"\")","v":0},{"$f":"IF(O263<=(Kalkylvärden!$B$6+Indata!$B$24),O273*O238,\"\")","v":0},{"$f":"IF(P263<=(Kalkylvärden!$B$6+Indata!$B$24),P273*P238,\"\")","v":0},{"$f":"IF(Q263<=(Kalkylvärden!$B$6+Indata!$B$24),Q273*Q238,\"\")","v":0},{"$f":"IF(R263<=(Kalkylvärden!$B$6+Indata!$B$24),R273*R238,\"\")","v":0},{"$f":"IF(S263<=(Kalkylvärden!$B$6+Indata!$B$24),S273*S238,\"\")","v":0},{"$f":"IF(T263<=(Kalkylvärden!$B$6+Indata!$B$24),T273*T238,\"\")","v":0},{"$f":"IF(U263<=(Kalkylvärden!$B$6+Indata!$B$24),U273*U238,\"\")","v":0},{"$f":"IF(V263<=(Kalkylvärden!$B$6+Indata!$B$24),V273*V238,\"\")","v":0},{"$f":"IF(W263<=(Kalkylvärden!$B$6+Indata!$B$24),W273*W238,\"\")","v":0},{"$f":"IF(X263<=(Kalkylvärden!$B$6+Indata!$B$24),X273*X238,\"\")","v":0},{"$f":"IF(Y263<=(Kalkylvärden!$B$6+Indata!$B$24),Y273*Y238,\"\")","v":0},{"$f":"IF(Z263<=(Kalkylvärden!$B$6+Indata!$B$24),Z273*Z238,\"\")","v":0},{"$f":"IF(AA263<=(Kalkylvärden!$B$6+Indata!$B$24),AA273*AA238,\"\")","v":0},{"$f":"IF(AB263<=(Kalkylvärden!$B$6+Indata!$B$24),AB273*AB238,\"\")","v":0},{"$f":"IF(AC263<=(Kalkylvärden!$B$6+Indata!$B$24),AC273*AC238,\"\")","v":0},{"$f":"IF(AD263<=(Kalkylvärden!$B$6+Indata!$B$24),AD273*AD238,\"\")","v":0},{"$f":"IF(AE263<=(Kalkylvärden!$B$6+Indata!$B$24),AE273*AE238,\"\")","v":0},{"$f":"IF(AF263<=(Kalkylvärden!$B$6+Indata!$B$24),AF273*AF238,\"\")","v":0},{"$f":"IF(AG263<=(Kalkylvärden!$B$6+Indata!$B$24),AG273*AG238,\"\")","v":0},{"$f":"IF(AH263<=(Kalkylvärden!$B$6+Indata!$B$24),AH273*AH238,\"\")","v":0},{"$f":"IF(AI263<=(Kalkylvärden!$B$6+Indata!$B$24),AI273*AI238,\"\")","v":0},{"$f":"IF(AJ263<=(Kalkylvärden!$B$6+Indata!$B$24),AJ273*AJ238,\"\")","v":0},{"$f":"IF(AK263<=(Kalkylvärden!$B$6+Indata!$B$24),AK273*AK238,\"\")","v":0},{"$f":"IF(AL263<=(Kalkylvärden!$B$6+Indata!$B$24),AL273*AL238,\"\")","v":0},{"$f":"IF(AM263<=(Kalkylvärden!$B$6+Indata!$B$24),AM273*AM238,\"\")","v":0},{"$f":"IF(AN263<=(Kalkylvärden!$B$6+Indata!$B$24),AN273*AN238,\"\")","v":0},{"$f":"IF(AO263<=(Kalkylvärden!$B$6+Indata!$B$24),AO273*AO238,\"\")","v":0},{"$f":"IF(AP263<=(Kalkylvärden!$B$6+Indata!$B$24),AP273*AP238,\"\")","v":0},{"$f":"IF(AQ263<=(Kalkylvärden!$B$6+Indata!$B$24),AQ273*AQ238,\"\")","v":""},{"$f":"IF(AR263<=(Kalkylvärden!$B$6+Indata!$B$24),AR273*AR238,\"\")","v":""},{"$f":"IF(AS263<=(Kalkylvärden!$B$6+Indata!$B$24),AS273*AS238,\"\")","v":""},{"$f":"IF(AT263<=(Kalkylvärden!$B$6+Indata!$B$24),AT273*AT238,\"\")","v":""},{"$f":"IF(AU263<=(Kalkylvärden!$B$6+Indata!$B$24),AU273*AU238,\"\")","v":""},{"$f":"IF(AV263<=(Kalkylvärden!$B$6+Indata!$B$24),AV273*AV238,\"\")","v":""},{"$f":"IF(AW263<=(Kalkylvärden!$B$6+Indata!$B$24),AW273*AW238,\"\")","v":""},{"$f":"IF(AX263<=(Kalkylvärden!$B$6+Indata!$B$24),AX273*AX238,\"\")","v":""},{"$f":"IF(AY263<=(Kalkylvärden!$B$6+Indata!$B$24),AY273*AY238,\"\")","v":""},{"$f":"IF(AZ263<=(Kalkylvärden!$B$6+Indata!$B$24),AZ273*AZ238,\"\")","v":""},{"$f":"IF(BA263<=(Kalkylvärden!$B$6+Indata!$B$24),BA273*BA238,\"\")","v":""},{"$f":"IF(BB263<=(Kalkylvärden!$B$6+Indata!$B$24),BB273*BB238,\"\")","v":""},{"$f":"IF(BC263<=(Kalkylvärden!$B$6+Indata!$B$24),BC273*BC238,\"\")","v":""},{"$f":"IF(BD263<=(Kalkylvärden!$B$6+Indata!$B$24),BD273*BD238,\"\")","v":""},{"$f":"IF(BE263<=(Kalkylvärden!$B$6+Indata!$B$24),BE273*BE238,\"\")","v":""},{"$f":"IF(BF263<=(Kalkylvärden!$B$6+Indata!$B$24),BF273*BF238,\"\")","v":""},{"$f":"IF(BG263<=(Kalkylvärden!$B$6+Indata!$B$24),BG273*BG238,\"\")","v":""},{"$f":"IF(BH263<=(Kalkylvärden!$B$6+Indata!$B$24),BH273*BH238,\"\")","v":""},{"$f":"IF(BI263<=(Kalkylvärden!$B$6+Indata!$B$24),BI273*BI238,\"\")","v":""},{"$f":"IF(BJ263<=(Kalkylvärden!$B$6+Indata!$B$24),BJ273*BJ238,\"\")","v":""},{"$f":"IF(BK263<=(Kalkylvärden!$B$6+Indata!$B$24),BK273*BK238,\"\")","v":""},{"$f":"IF(BL263<=(Kalkylvärden!$B$6+Indata!$B$24),BL273*BL238,\"\")","v":""},{"$f":"IF(BM263<=(Kalkylvärden!$B$6+Indata!$B$24),BM273*BM238,\"\")","v":""},{"$f":"IF(BN263<=(Kalkylvärden!$B$6+Indata!$B$24),BN273*BN238,\"\")","v":""},{"$f":"IF(BO263<=(Kalkylvärden!$B$6+Indata!$B$24),BO273*BO238,\"\")","v":""},{"$f":"IF(BP263<=(Kalkylvärden!$B$6+Indata!$B$24),BP273*BP238,\"\")","v":""},{"$f":"IF(BQ263<=(Kalkylvärden!$B$6+Indata!$B$24),BQ273*BQ238,\"\")","v":""},{"$f":"IF(BR263<=(Kalkylvärden!$B$6+Indata!$B$24),BR273*BR238,\"\")","v":""},{"$f":"IF(BS263<=(Kalkylvärden!$B$6+Indata!$B$24),BS273*BS238,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B274:BS275)","v":0}]
[]
[]
["Tidskostnader för gods"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B280+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN280+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AR280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AS280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AT280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AU280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AV280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AW280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AX280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AY280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AZ280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BA280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BB280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BC280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BD280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BE280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BF280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BG280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BH280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BI280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BJ280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BK280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BL280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BM280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BN280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BO280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BP280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BQ280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BR280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BS280<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B280<=(Kalkylvärden!$B$6+Indata!$B$24),B282*B233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C280<=(Kalkylvärden!$B$6+Indata!$B$24),C282*C233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D280<=(Kalkylvärden!$B$6+Indata!$B$24),D282*D233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E280<=(Kalkylvärden!$B$6+Indata!$B$24),E282*E233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F280<=(Kalkylvärden!$B$6+Indata!$B$24),F282*F233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G280<=(Kalkylvärden!$B$6+Indata!$B$24),G282*G233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H280<=(Kalkylvärden!$B$6+Indata!$B$24),H282*H233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I280<=(Kalkylvärden!$B$6+Indata!$B$24),I282*I233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J280<=(Kalkylvärden!$B$6+Indata!$B$24),J282*J233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K280<=(Kalkylvärden!$B$6+Indata!$B$24),K282*K233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L280<=(Kalkylvärden!$B$6+Indata!$B$24),L282*L233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M280<=(Kalkylvärden!$B$6+Indata!$B$24),M282*M233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N280<=(Kalkylvärden!$B$6+Indata!$B$24),N282*N233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O280<=(Kalkylvärden!$B$6+Indata!$B$24),O282*O233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P280<=(Kalkylvärden!$B$6+Indata!$B$24),P282*P233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q280<=(Kalkylvärden!$B$6+Indata!$B$24),Q282*Q233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R280<=(Kalkylvärden!$B$6+Indata!$B$24),R282*R233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S280<=(Kalkylvärden!$B$6+Indata!$B$24),S282*S233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T280<=(Kalkylvärden!$B$6+Indata!$B$24),T282*T233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U280<=(Kalkylvärden!$B$6+Indata!$B$24),U282*U233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V280<=(Kalkylvärden!$B$6+Indata!$B$24),V282*V233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W280<=(Kalkylvärden!$B$6+Indata!$B$24),W282*W233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X280<=(Kalkylvärden!$B$6+Indata!$B$24),X282*X233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y280<=(Kalkylvärden!$B$6+Indata!$B$24),Y282*Y233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z280<=(Kalkylvärden!$B$6+Indata!$B$24),Z282*Z233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA280<=(Kalkylvärden!$B$6+Indata!$B$24),AA282*AA233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB280<=(Kalkylvärden!$B$6+Indata!$B$24),AB282*AB233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC280<=(Kalkylvärden!$B$6+Indata!$B$24),AC282*AC233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD280<=(Kalkylvärden!$B$6+Indata!$B$24),AD282*AD233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE280<=(Kalkylvärden!$B$6+Indata!$B$24),AE282*AE233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF280<=(Kalkylvärden!$B$6+Indata!$B$24),AF282*AF233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG280<=(Kalkylvärden!$B$6+Indata!$B$24),AG282*AG233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH280<=(Kalkylvärden!$B$6+Indata!$B$24),AH282*AH233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI280<=(Kalkylvärden!$B$6+Indata!$B$24),AI282*AI233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ280<=(Kalkylvärden!$B$6+Indata!$B$24),AJ282*AJ233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK280<=(Kalkylvärden!$B$6+Indata!$B$24),AK282*AK233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL280<=(Kalkylvärden!$B$6+Indata!$B$24),AL282*AL233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM280<=(Kalkylvärden!$B$6+Indata!$B$24),AM282*AM233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN280<=(Kalkylvärden!$B$6+Indata!$B$24),AN282*AN233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO280<=(Kalkylvärden!$B$6+Indata!$B$24),AO282*AO233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP280<=(Kalkylvärden!$B$6+Indata!$B$24),AP282*AP233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ280<=(Kalkylvärden!$B$6+Indata!$B$24),AQ282*AQ233,\"\")","v":""},{"$f":"IF(AR280<=(Kalkylvärden!$B$6+Indata!$B$24),AR282*AR233,\"\")","v":""},{"$f":"IF(AS280<=(Kalkylvärden!$B$6+Indata!$B$24),AS282*AS233,\"\")","v":""},{"$f":"IF(AT280<=(Kalkylvärden!$B$6+Indata!$B$24),AT282*AT233,\"\")","v":""},{"$f":"IF(AU280<=(Kalkylvärden!$B$6+Indata!$B$24),AU282*AU233,\"\")","v":""},{"$f":"IF(AV280<=(Kalkylvärden!$B$6+Indata!$B$24),AV282*AV233,\"\")","v":""},{"$f":"IF(AW280<=(Kalkylvärden!$B$6+Indata!$B$24),AW282*AW233,\"\")","v":""},{"$f":"IF(AX280<=(Kalkylvärden!$B$6+Indata!$B$24),AX282*AX233,\"\")","v":""},{"$f":"IF(AY280<=(Kalkylvärden!$B$6+Indata!$B$24),AY282*AY233,\"\")","v":""},{"$f":"IF(AZ280<=(Kalkylvärden!$B$6+Indata!$B$24),AZ282*AZ233,\"\")","v":""},{"$f":"IF(BA280<=(Kalkylvärden!$B$6+Indata!$B$24),BA282*BA233,\"\")","v":""},{"$f":"IF(BB280<=(Kalkylvärden!$B$6+Indata!$B$24),BB282*BB233,\"\")","v":""},{"$f":"IF(BC280<=(Kalkylvärden!$B$6+Indata!$B$24),BC282*BC233,\"\")","v":""},{"$f":"IF(BD280<=(Kalkylvärden!$B$6+Indata!$B$24),BD282*BD233,\"\")","v":""},{"$f":"IF(BE280<=(Kalkylvärden!$B$6+Indata!$B$24),BE282*BE233,\"\")","v":""},{"$f":"IF(BF280<=(Kalkylvärden!$B$6+Indata!$B$24),BF282*BF233,\"\")","v":""},{"$f":"IF(BG280<=(Kalkylvärden!$B$6+Indata!$B$24),BG282*BG233,\"\")","v":""},{"$f":"IF(BH280<=(Kalkylvärden!$B$6+Indata!$B$24),BH282*BH233,\"\")","v":""},{"$f":"IF(BI280<=(Kalkylvärden!$B$6+Indata!$B$24),BI282*BI233,\"\")","v":""},{"$f":"IF(BJ280<=(Kalkylvärden!$B$6+Indata!$B$24),BJ282*BJ233,\"\")","v":""},{"$f":"IF(BK280<=(Kalkylvärden!$B$6+Indata!$B$24),BK282*BK233,\"\")","v":""},{"$f":"IF(BL280<=(Kalkylvärden!$B$6+Indata!$B$24),BL282*BL233,\"\")","v":""},{"$f":"IF(BM280<=(Kalkylvärden!$B$6+Indata!$B$24),BM282*BM233,\"\")","v":""},{"$f":"IF(BN280<=(Kalkylvärden!$B$6+Indata!$B$24),BN282*BN233,\"\")","v":""},{"$f":"IF(BO280<=(Kalkylvärden!$B$6+Indata!$B$24),BO282*BO233,\"\")","v":""},{"$f":"IF(BP280<=(Kalkylvärden!$B$6+Indata!$B$24),BP282*BP233,\"\")","v":""},{"$f":"IF(BQ280<=(Kalkylvärden!$B$6+Indata!$B$24),BQ282*BQ233,\"\")","v":""},{"$f":"IF(BR280<=(Kalkylvärden!$B$6+Indata!$B$24),BR282*BR233,\"\")","v":""},{"$f":"IF(BS280<=(Kalkylvärden!$B$6+Indata!$B$24),BS282*BS233,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B283:BS283)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(C280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(D280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(E280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(F280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(G280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(H280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(I280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(J280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(K280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(L280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(M280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(N280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(O280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(P280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Q280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(R280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(S280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(T280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(U280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(V280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(W280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(X280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Y280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Z280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AA280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AB280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AC280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AD280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AE280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AF280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AG280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AH280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AI280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AJ280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AK280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AL280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AM280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AN280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AO280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AP280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AQ280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AR280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AS280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AT280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AU280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AV280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AW280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AX280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AY280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AZ280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BA280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BB280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BC280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BD280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BE280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BF280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BG280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BH280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BI280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BJ280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BK280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BL280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BM280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BN280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BO280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BP280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BQ280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BR280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BS280<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B280<=(Kalkylvärden!$B$6+Indata!$B$24),B287*B237,\"\")","v":0},{"$f":"IF(C280<=(Kalkylvärden!$B$6+Indata!$B$24),C287*C237,\"\")","v":0},{"$f":"IF(D280<=(Kalkylvärden!$B$6+Indata!$B$24),D287*D237,\"\")","v":0},{"$f":"IF(E280<=(Kalkylvärden!$B$6+Indata!$B$24),E287*E237,\"\")","v":0},{"$f":"IF(F280<=(Kalkylvärden!$B$6+Indata!$B$24),F287*F237,\"\")","v":0},{"$f":"IF(G280<=(Kalkylvärden!$B$6+Indata!$B$24),G287*G237,\"\")","v":0},{"$f":"IF(H280<=(Kalkylvärden!$B$6+Indata!$B$24),H287*H237,\"\")","v":0},{"$f":"IF(I280<=(Kalkylvärden!$B$6+Indata!$B$24),I287*I237,\"\")","v":0},{"$f":"IF(J280<=(Kalkylvärden!$B$6+Indata!$B$24),J287*J237,\"\")","v":0},{"$f":"IF(K280<=(Kalkylvärden!$B$6+Indata!$B$24),K287*K237,\"\")","v":0},{"$f":"IF(L280<=(Kalkylvärden!$B$6+Indata!$B$24),L287*L237,\"\")","v":0},{"$f":"IF(M280<=(Kalkylvärden!$B$6+Indata!$B$24),M287*M237,\"\")","v":0},{"$f":"IF(N280<=(Kalkylvärden!$B$6+Indata!$B$24),N287*N237,\"\")","v":0},{"$f":"IF(O280<=(Kalkylvärden!$B$6+Indata!$B$24),O287*O237,\"\")","v":0},{"$f":"IF(P280<=(Kalkylvärden!$B$6+Indata!$B$24),P287*P237,\"\")","v":0},{"$f":"IF(Q280<=(Kalkylvärden!$B$6+Indata!$B$24),Q287*Q237,\"\")","v":0},{"$f":"IF(R280<=(Kalkylvärden!$B$6+Indata!$B$24),R287*R237,\"\")","v":0},{"$f":"IF(S280<=(Kalkylvärden!$B$6+Indata!$B$24),S287*S237,\"\")","v":0},{"$f":"IF(T280<=(Kalkylvärden!$B$6+Indata!$B$24),T287*T237,\"\")","v":0},{"$f":"IF(U280<=(Kalkylvärden!$B$6+Indata!$B$24),U287*U237,\"\")","v":0},{"$f":"IF(V280<=(Kalkylvärden!$B$6+Indata!$B$24),V287*V237,\"\")","v":0},{"$f":"IF(W280<=(Kalkylvärden!$B$6+Indata!$B$24),W287*W237,\"\")","v":0},{"$f":"IF(X280<=(Kalkylvärden!$B$6+Indata!$B$24),X287*X237,\"\")","v":0},{"$f":"IF(Y280<=(Kalkylvärden!$B$6+Indata!$B$24),Y287*Y237,\"\")","v":0},{"$f":"IF(Z280<=(Kalkylvärden!$B$6+Indata!$B$24),Z287*Z237,\"\")","v":0},{"$f":"IF(AA280<=(Kalkylvärden!$B$6+Indata!$B$24),AA287*AA237,\"\")","v":0},{"$f":"IF(AB280<=(Kalkylvärden!$B$6+Indata!$B$24),AB287*AB237,\"\")","v":0},{"$f":"IF(AC280<=(Kalkylvärden!$B$6+Indata!$B$24),AC287*AC237,\"\")","v":0},{"$f":"IF(AD280<=(Kalkylvärden!$B$6+Indata!$B$24),AD287*AD237,\"\")","v":0},{"$f":"IF(AE280<=(Kalkylvärden!$B$6+Indata!$B$24),AE287*AE237,\"\")","v":0},{"$f":"IF(AF280<=(Kalkylvärden!$B$6+Indata!$B$24),AF287*AF237,\"\")","v":0},{"$f":"IF(AG280<=(Kalkylvärden!$B$6+Indata!$B$24),AG287*AG237,\"\")","v":0},{"$f":"IF(AH280<=(Kalkylvärden!$B$6+Indata!$B$24),AH287*AH237,\"\")","v":0},{"$f":"IF(AI280<=(Kalkylvärden!$B$6+Indata!$B$24),AI287*AI237,\"\")","v":0},{"$f":"IF(AJ280<=(Kalkylvärden!$B$6+Indata!$B$24),AJ287*AJ237,\"\")","v":0},{"$f":"IF(AK280<=(Kalkylvärden!$B$6+Indata!$B$24),AK287*AK237,\"\")","v":0},{"$f":"IF(AL280<=(Kalkylvärden!$B$6+Indata!$B$24),AL287*AL237,\"\")","v":0},{"$f":"IF(AM280<=(Kalkylvärden!$B$6+Indata!$B$24),AM287*AM237,\"\")","v":0},{"$f":"IF(AN280<=(Kalkylvärden!$B$6+Indata!$B$24),AN287*AN237,\"\")","v":0},{"$f":"IF(AO280<=(Kalkylvärden!$B$6+Indata!$B$24),AO287*AO237,\"\")","v":0},{"$f":"IF(AP280<=(Kalkylvärden!$B$6+Indata!$B$24),AP287*AP237,\"\")","v":0},{"$f":"IF(AQ280<=(Kalkylvärden!$B$6+Indata!$B$24),AQ287*AQ237,\"\")","v":""},{"$f":"IF(AR280<=(Kalkylvärden!$B$6+Indata!$B$24),AR287*AR237,\"\")","v":""},{"$f":"IF(AS280<=(Kalkylvärden!$B$6+Indata!$B$24),AS287*AS237,\"\")","v":""},{"$f":"IF(AT280<=(Kalkylvärden!$B$6+Indata!$B$24),AT287*AT237,\"\")","v":""},{"$f":"IF(AU280<=(Kalkylvärden!$B$6+Indata!$B$24),AU287*AU237,\"\")","v":""},{"$f":"IF(AV280<=(Kalkylvärden!$B$6+Indata!$B$24),AV287*AV237,\"\")","v":""},{"$f":"IF(AW280<=(Kalkylvärden!$B$6+Indata!$B$24),AW287*AW237,\"\")","v":""},{"$f":"IF(AX280<=(Kalkylvärden!$B$6+Indata!$B$24),AX287*AX237,\"\")","v":""},{"$f":"IF(AY280<=(Kalkylvärden!$B$6+Indata!$B$24),AY287*AY237,\"\")","v":""},{"$f":"IF(AZ280<=(Kalkylvärden!$B$6+Indata!$B$24),AZ287*AZ237,\"\")","v":""},{"$f":"IF(BA280<=(Kalkylvärden!$B$6+Indata!$B$24),BA287*BA237,\"\")","v":""},{"$f":"IF(BB280<=(Kalkylvärden!$B$6+Indata!$B$24),BB287*BB237,\"\")","v":""},{"$f":"IF(BC280<=(Kalkylvärden!$B$6+Indata!$B$24),BC287*BC237,\"\")","v":""},{"$f":"IF(BD280<=(Kalkylvärden!$B$6+Indata!$B$24),BD287*BD237,\"\")","v":""},{"$f":"IF(BE280<=(Kalkylvärden!$B$6+Indata!$B$24),BE287*BE237,\"\")","v":""},{"$f":"IF(BF280<=(Kalkylvärden!$B$6+Indata!$B$24),BF287*BF237,\"\")","v":""},{"$f":"IF(BG280<=(Kalkylvärden!$B$6+Indata!$B$24),BG287*BG237,\"\")","v":""},{"$f":"IF(BH280<=(Kalkylvärden!$B$6+Indata!$B$24),BH287*BH237,\"\")","v":""},{"$f":"IF(BI280<=(Kalkylvärden!$B$6+Indata!$B$24),BI287*BI237,\"\")","v":""},{"$f":"IF(BJ280<=(Kalkylvärden!$B$6+Indata!$B$24),BJ287*BJ237,\"\")","v":""},{"$f":"IF(BK280<=(Kalkylvärden!$B$6+Indata!$B$24),BK287*BK237,\"\")","v":""},{"$f":"IF(BL280<=(Kalkylvärden!$B$6+Indata!$B$24),BL287*BL237,\"\")","v":""},{"$f":"IF(BM280<=(Kalkylvärden!$B$6+Indata!$B$24),BM287*BM237,\"\")","v":""},{"$f":"IF(BN280<=(Kalkylvärden!$B$6+Indata!$B$24),BN287*BN237,\"\")","v":""},{"$f":"IF(BO280<=(Kalkylvärden!$B$6+Indata!$B$24),BO287*BO237,\"\")","v":""},{"$f":"IF(BP280<=(Kalkylvärden!$B$6+Indata!$B$24),BP287*BP237,\"\")","v":""},{"$f":"IF(BQ280<=(Kalkylvärden!$B$6+Indata!$B$24),BQ287*BQ237,\"\")","v":""},{"$f":"IF(BR280<=(Kalkylvärden!$B$6+Indata!$B$24),BR287*BR237,\"\")","v":""},{"$f":"IF(BS280<=(Kalkylvärden!$B$6+Indata!$B$24),BS287*BS237,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B288:BS288)","v":0}]
[]
[]
["Fordonskostnader"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B293+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN293+1","v":2090},2091,2092,2093,2094]
["I Korsning"]
["Fordonskostnader (mkr/år)",{"$f":"IF(B293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AR293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AS293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AT293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AU293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AV293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AW293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AX293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AY293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AZ293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BA293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BB293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BC293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BD293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BE293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BF293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BG293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BH293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BI293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BJ293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BK293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BL293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BM293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BN293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BO293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BP293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BQ293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BR293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BS293<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""}]
["Nuvärde Fordonskostnader (mkr/år)",{"$f":"IF(B293<=(Kalkylvärden!$B$6+Indata!$B$24),B295*B233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C293<=(Kalkylvärden!$B$6+Indata!$B$24),C295*C233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D293<=(Kalkylvärden!$B$6+Indata!$B$24),D295*D233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E293<=(Kalkylvärden!$B$6+Indata!$B$24),E295*E233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F293<=(Kalkylvärden!$B$6+Indata!$B$24),F295*F233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G293<=(Kalkylvärden!$B$6+Indata!$B$24),G295*G233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H293<=(Kalkylvärden!$B$6+Indata!$B$24),H295*H233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I293<=(Kalkylvärden!$B$6+Indata!$B$24),I295*I233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J293<=(Kalkylvärden!$B$6+Indata!$B$24),J295*J233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K293<=(Kalkylvärden!$B$6+Indata!$B$24),K295*K233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L293<=(Kalkylvärden!$B$6+Indata!$B$24),L295*L233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M293<=(Kalkylvärden!$B$6+Indata!$B$24),M295*M233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N293<=(Kalkylvärden!$B$6+Indata!$B$24),N295*N233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O293<=(Kalkylvärden!$B$6+Indata!$B$24),O295*O233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P293<=(Kalkylvärden!$B$6+Indata!$B$24),P295*P233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q293<=(Kalkylvärden!$B$6+Indata!$B$24),Q295*Q233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R293<=(Kalkylvärden!$B$6+Indata!$B$24),R295*R233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S293<=(Kalkylvärden!$B$6+Indata!$B$24),S295*S233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T293<=(Kalkylvärden!$B$6+Indata!$B$24),T295*T233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U293<=(Kalkylvärden!$B$6+Indata!$B$24),U295*U233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V293<=(Kalkylvärden!$B$6+Indata!$B$24),V295*V233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W293<=(Kalkylvärden!$B$6+Indata!$B$24),W295*W233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X293<=(Kalkylvärden!$B$6+Indata!$B$24),X295*X233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y293<=(Kalkylvärden!$B$6+Indata!$B$24),Y295*Y233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z293<=(Kalkylvärden!$B$6+Indata!$B$24),Z295*Z233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA293<=(Kalkylvärden!$B$6+Indata!$B$24),AA295*AA233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB293<=(Kalkylvärden!$B$6+Indata!$B$24),AB295*AB233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC293<=(Kalkylvärden!$B$6+Indata!$B$24),AC295*AC233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD293<=(Kalkylvärden!$B$6+Indata!$B$24),AD295*AD233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE293<=(Kalkylvärden!$B$6+Indata!$B$24),AE295*AE233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF293<=(Kalkylvärden!$B$6+Indata!$B$24),AF295*AF233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG293<=(Kalkylvärden!$B$6+Indata!$B$24),AG295*AG233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH293<=(Kalkylvärden!$B$6+Indata!$B$24),AH295*AH233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI293<=(Kalkylvärden!$B$6+Indata!$B$24),AI295*AI233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ293<=(Kalkylvärden!$B$6+Indata!$B$24),AJ295*AJ233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK293<=(Kalkylvärden!$B$6+Indata!$B$24),AK295*AK233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL293<=(Kalkylvärden!$B$6+Indata!$B$24),AL295*AL233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM293<=(Kalkylvärden!$B$6+Indata!$B$24),AM295*AM233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN293<=(Kalkylvärden!$B$6+Indata!$B$24),AN295*AN233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO293<=(Kalkylvärden!$B$6+Indata!$B$24),AO295*AO233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP293<=(Kalkylvärden!$B$6+Indata!$B$24),AP295*AP233,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ293<=(Kalkylvärden!$B$6+Indata!$B$24),AQ295*AQ233,\"\")","v":""},{"$f":"IF(AR293<=(Kalkylvärden!$B$6+Indata!$B$24),AR295*AR233,\"\")","v":""},{"$f":"IF(AS293<=(Kalkylvärden!$B$6+Indata!$B$24),AS295*AS233,\"\")","v":""},{"$f":"IF(AT293<=(Kalkylvärden!$B$6+Indata!$B$24),AT295*AT233,\"\")","v":""},{"$f":"IF(AU293<=(Kalkylvärden!$B$6+Indata!$B$24),AU295*AU233,\"\")","v":""},{"$f":"IF(AV293<=(Kalkylvärden!$B$6+Indata!$B$24),AV295*AV233,\"\")","v":""},{"$f":"IF(AW293<=(Kalkylvärden!$B$6+Indata!$B$24),AW295*AW233,\"\")","v":""},{"$f":"IF(AX293<=(Kalkylvärden!$B$6+Indata!$B$24),AX295*AX233,\"\")","v":""},{"$f":"IF(AY293<=(Kalkylvärden!$B$6+Indata!$B$24),AY295*AY233,\"\")","v":""},{"$f":"IF(AZ293<=(Kalkylvärden!$B$6+Indata!$B$24),AZ295*AZ233,\"\")","v":""},{"$f":"IF(BA293<=(Kalkylvärden!$B$6+Indata!$B$24),BA295*BA233,\"\")","v":""},{"$f":"IF(BB293<=(Kalkylvärden!$B$6+Indata!$B$24),BB295*BB233,\"\")","v":""},{"$f":"IF(BC293<=(Kalkylvärden!$B$6+Indata!$B$24),BC295*BC233,\"\")","v":""},{"$f":"IF(BD293<=(Kalkylvärden!$B$6+Indata!$B$24),BD295*BD233,\"\")","v":""},{"$f":"IF(BE293<=(Kalkylvärden!$B$6+Indata!$B$24),BE295*BE233,\"\")","v":""},{"$f":"IF(BF293<=(Kalkylvärden!$B$6+Indata!$B$24),BF295*BF233,\"\")","v":""},{"$f":"IF(BG293<=(Kalkylvärden!$B$6+Indata!$B$24),BG295*BG233,\"\")","v":""},{"$f":"IF(BH293<=(Kalkylvärden!$B$6+Indata!$B$24),BH295*BH233,\"\")","v":""},{"$f":"IF(BI293<=(Kalkylvärden!$B$6+Indata!$B$24),BI295*BI233,\"\")","v":""},{"$f":"IF(BJ293<=(Kalkylvärden!$B$6+Indata!$B$24),BJ295*BJ233,\"\")","v":""},{"$f":"IF(BK293<=(Kalkylvärden!$B$6+Indata!$B$24),BK295*BK233,\"\")","v":""},{"$f":"IF(BL293<=(Kalkylvärden!$B$6+Indata!$B$24),BL295*BL233,\"\")","v":""},{"$f":"IF(BM293<=(Kalkylvärden!$B$6+Indata!$B$24),BM295*BM233,\"\")","v":""},{"$f":"IF(BN293<=(Kalkylvärden!$B$6+Indata!$B$24),BN295*BN233,\"\")","v":""},{"$f":"IF(BO293<=(Kalkylvärden!$B$6+Indata!$B$24),BO295*BO233,\"\")","v":""},{"$f":"IF(BP293<=(Kalkylvärden!$B$6+Indata!$B$24),BP295*BP233,\"\")","v":""},{"$f":"IF(BQ293<=(Kalkylvärden!$B$6+Indata!$B$24),BQ295*BQ233,\"\")","v":""},{"$f":"IF(BR293<=(Kalkylvärden!$B$6+Indata!$B$24),BR295*BR233,\"\")","v":""},{"$f":"IF(BS293<=(Kalkylvärden!$B$6+Indata!$B$24),BS295*BS233,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B296:BS296)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Fordonskostnader Pb/Lb (mkr/år)",{"$f":"IF(B293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(C293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(D293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(E293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(F293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(G293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(H293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(I293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(J293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(K293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(L293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(M293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(N293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(O293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(P293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(Q293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(R293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(S293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(T293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(U293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(V293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(W293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(X293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(Y293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(Z293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AA293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AB293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AC293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AD293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AE293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AF293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AG293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AH293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AI293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AJ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AK293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AL293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AM293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AN293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AO293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AP293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AQ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AR293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AS293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AT293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AU293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AV293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AW293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AX293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AY293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AZ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BA293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BB293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BC293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BD293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BE293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BF293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BG293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BH293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BI293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BJ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BK293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BL293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BM293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BN293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BO293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BP293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BQ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BR293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BS293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""}]
["Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(C293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(D293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(E293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(F293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(G293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(H293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(I293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(J293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(K293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(L293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(M293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(N293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(O293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(P293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Q293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(R293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(S293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(T293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(U293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(V293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(W293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(X293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Y293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Z293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AA293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AB293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AC293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AD293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AE293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AF293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AG293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AH293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AI293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AJ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AK293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AL293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AM293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AN293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AO293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AP293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AQ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AR293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AS293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AT293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AU293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AV293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AW293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AX293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AY293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AZ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BA293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BB293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BC293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BD293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BE293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BF293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BG293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BH293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BI293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BJ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BK293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BL293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BM293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BN293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BO293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BP293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BQ293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BR293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BS293<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb/Lb (mkr/år)",{"$f":"IF(B293<=(Kalkylvärden!$B$6+Indata!$B$24),B300*B231,\"\")","v":0},{"$f":"IF(C293<=(Kalkylvärden!$B$6+Indata!$B$24),C300*C231,\"\")","v":0},{"$f":"IF(D293<=(Kalkylvärden!$B$6+Indata!$B$24),D300*D231,\"\")","v":0},{"$f":"IF(E293<=(Kalkylvärden!$B$6+Indata!$B$24),E300*E231,\"\")","v":0},{"$f":"IF(F293<=(Kalkylvärden!$B$6+Indata!$B$24),F300*F231,\"\")","v":0},{"$f":"IF(G293<=(Kalkylvärden!$B$6+Indata!$B$24),G300*G231,\"\")","v":0},{"$f":"IF(H293<=(Kalkylvärden!$B$6+Indata!$B$24),H300*H231,\"\")","v":0},{"$f":"IF(I293<=(Kalkylvärden!$B$6+Indata!$B$24),I300*I231,\"\")","v":0},{"$f":"IF(J293<=(Kalkylvärden!$B$6+Indata!$B$24),J300*J231,\"\")","v":0},{"$f":"IF(K293<=(Kalkylvärden!$B$6+Indata!$B$24),K300*K231,\"\")","v":0},{"$f":"IF(L293<=(Kalkylvärden!$B$6+Indata!$B$24),L300*L231,\"\")","v":0},{"$f":"IF(M293<=(Kalkylvärden!$B$6+Indata!$B$24),M300*M231,\"\")","v":0},{"$f":"IF(N293<=(Kalkylvärden!$B$6+Indata!$B$24),N300*N231,\"\")","v":0},{"$f":"IF(O293<=(Kalkylvärden!$B$6+Indata!$B$24),O300*O231,\"\")","v":0},{"$f":"IF(P293<=(Kalkylvärden!$B$6+Indata!$B$24),P300*P231,\"\")","v":0},{"$f":"IF(Q293<=(Kalkylvärden!$B$6+Indata!$B$24),Q300*Q231,\"\")","v":0},{"$f":"IF(R293<=(Kalkylvärden!$B$6+Indata!$B$24),R300*R231,\"\")","v":0},{"$f":"IF(S293<=(Kalkylvärden!$B$6+Indata!$B$24),S300*S231,\"\")","v":0},{"$f":"IF(T293<=(Kalkylvärden!$B$6+Indata!$B$24),T300*T231,\"\")","v":0},{"$f":"IF(U293<=(Kalkylvärden!$B$6+Indata!$B$24),U300*U231,\"\")","v":0},{"$f":"IF(V293<=(Kalkylvärden!$B$6+Indata!$B$24),V300*V231,\"\")","v":0},{"$f":"IF(W293<=(Kalkylvärden!$B$6+Indata!$B$24),W300*W231,\"\")","v":0},{"$f":"IF(X293<=(Kalkylvärden!$B$6+Indata!$B$24),X300*X231,\"\")","v":0},{"$f":"IF(Y293<=(Kalkylvärden!$B$6+Indata!$B$24),Y300*Y231,\"\")","v":0},{"$f":"IF(Z293<=(Kalkylvärden!$B$6+Indata!$B$24),Z300*Z231,\"\")","v":0},{"$f":"IF(AA293<=(Kalkylvärden!$B$6+Indata!$B$24),AA300*AA231,\"\")","v":0},{"$f":"IF(AB293<=(Kalkylvärden!$B$6+Indata!$B$24),AB300*AB231,\"\")","v":0},{"$f":"IF(AC293<=(Kalkylvärden!$B$6+Indata!$B$24),AC300*AC231,\"\")","v":0},{"$f":"IF(AD293<=(Kalkylvärden!$B$6+Indata!$B$24),AD300*AD231,\"\")","v":0},{"$f":"IF(AE293<=(Kalkylvärden!$B$6+Indata!$B$24),AE300*AE231,\"\")","v":0},{"$f":"IF(AF293<=(Kalkylvärden!$B$6+Indata!$B$24),AF300*AF231,\"\")","v":0},{"$f":"IF(AG293<=(Kalkylvärden!$B$6+Indata!$B$24),AG300*AG231,\"\")","v":0},{"$f":"IF(AH293<=(Kalkylvärden!$B$6+Indata!$B$24),AH300*AH231,\"\")","v":0},{"$f":"IF(AI293<=(Kalkylvärden!$B$6+Indata!$B$24),AI300*AI231,\"\")","v":0},{"$f":"IF(AJ293<=(Kalkylvärden!$B$6+Indata!$B$24),AJ300*AJ231,\"\")","v":0},{"$f":"IF(AK293<=(Kalkylvärden!$B$6+Indata!$B$24),AK300*AK231,\"\")","v":0},{"$f":"IF(AL293<=(Kalkylvärden!$B$6+Indata!$B$24),AL300*AL231,\"\")","v":0},{"$f":"IF(AM293<=(Kalkylvärden!$B$6+Indata!$B$24),AM300*AM231,\"\")","v":0},{"$f":"IF(AN293<=(Kalkylvärden!$B$6+Indata!$B$24),AN300*AN231,\"\")","v":0},{"$f":"IF(AO293<=(Kalkylvärden!$B$6+Indata!$B$24),AO300*AO231,\"\")","v":0},{"$f":"IF(AP293<=(Kalkylvärden!$B$6+Indata!$B$24),AP300*AP231,\"\")","v":0},{"$f":"IF(AQ293<=(Kalkylvärden!$B$6+Indata!$B$24),AQ300*AQ231,\"\")","v":""},{"$f":"IF(AR293<=(Kalkylvärden!$B$6+Indata!$B$24),AR300*AR231,\"\")","v":""},{"$f":"IF(AS293<=(Kalkylvärden!$B$6+Indata!$B$24),AS300*AS231,\"\")","v":""},{"$f":"IF(AT293<=(Kalkylvärden!$B$6+Indata!$B$24),AT300*AT231,\"\")","v":""},{"$f":"IF(AU293<=(Kalkylvärden!$B$6+Indata!$B$24),AU300*AU231,\"\")","v":""},{"$f":"IF(AV293<=(Kalkylvärden!$B$6+Indata!$B$24),AV300*AV231,\"\")","v":""},{"$f":"IF(AW293<=(Kalkylvärden!$B$6+Indata!$B$24),AW300*AW231,\"\")","v":""},{"$f":"IF(AX293<=(Kalkylvärden!$B$6+Indata!$B$24),AX300*AX231,\"\")","v":""},{"$f":"IF(AY293<=(Kalkylvärden!$B$6+Indata!$B$24),AY300*AY231,\"\")","v":""},{"$f":"IF(AZ293<=(Kalkylvärden!$B$6+Indata!$B$24),AZ300*AZ231,\"\")","v":""},{"$f":"IF(BA293<=(Kalkylvärden!$B$6+Indata!$B$24),BA300*BA231,\"\")","v":""},{"$f":"IF(BB293<=(Kalkylvärden!$B$6+Indata!$B$24),BB300*BB231,\"\")","v":""},{"$f":"IF(BC293<=(Kalkylvärden!$B$6+Indata!$B$24),BC300*BC231,\"\")","v":""},{"$f":"IF(BD293<=(Kalkylvärden!$B$6+Indata!$B$24),BD300*BD231,\"\")","v":""},{"$f":"IF(BE293<=(Kalkylvärden!$B$6+Indata!$B$24),BE300*BE231,\"\")","v":""},{"$f":"IF(BF293<=(Kalkylvärden!$B$6+Indata!$B$24),BF300*BF231,\"\")","v":""},{"$f":"IF(BG293<=(Kalkylvärden!$B$6+Indata!$B$24),BG300*BG231,\"\")","v":""},{"$f":"IF(BH293<=(Kalkylvärden!$B$6+Indata!$B$24),BH300*BH231,\"\")","v":""},{"$f":"IF(BI293<=(Kalkylvärden!$B$6+Indata!$B$24),BI300*BI231,\"\")","v":""},{"$f":"IF(BJ293<=(Kalkylvärden!$B$6+Indata!$B$24),BJ300*BJ231,\"\")","v":""},{"$f":"IF(BK293<=(Kalkylvärden!$B$6+Indata!$B$24),BK300*BK231,\"\")","v":""},{"$f":"IF(BL293<=(Kalkylvärden!$B$6+Indata!$B$24),BL300*BL231,\"\")","v":""},{"$f":"IF(BM293<=(Kalkylvärden!$B$6+Indata!$B$24),BM300*BM231,\"\")","v":""},{"$f":"IF(BN293<=(Kalkylvärden!$B$6+Indata!$B$24),BN300*BN231,\"\")","v":""},{"$f":"IF(BO293<=(Kalkylvärden!$B$6+Indata!$B$24),BO300*BO231,\"\")","v":""},{"$f":"IF(BP293<=(Kalkylvärden!$B$6+Indata!$B$24),BP300*BP231,\"\")","v":""},{"$f":"IF(BQ293<=(Kalkylvärden!$B$6+Indata!$B$24),BQ300*BQ231,\"\")","v":""},{"$f":"IF(BR293<=(Kalkylvärden!$B$6+Indata!$B$24),BR300*BR231,\"\")","v":""},{"$f":"IF(BS293<=(Kalkylvärden!$B$6+Indata!$B$24),BS300*BS231,\"\")","v":""}]
["Nuvärde Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B293<=(Kalkylvärden!$B$6+Indata!$B$24),B301*B232,\"\")","v":0},{"$f":"IF(C293<=(Kalkylvärden!$B$6+Indata!$B$24),C301*C232,\"\")","v":0},{"$f":"IF(D293<=(Kalkylvärden!$B$6+Indata!$B$24),D301*D232,\"\")","v":0},{"$f":"IF(E293<=(Kalkylvärden!$B$6+Indata!$B$24),E301*E232,\"\")","v":0},{"$f":"IF(F293<=(Kalkylvärden!$B$6+Indata!$B$24),F301*F232,\"\")","v":0},{"$f":"IF(G293<=(Kalkylvärden!$B$6+Indata!$B$24),G301*G232,\"\")","v":0},{"$f":"IF(H293<=(Kalkylvärden!$B$6+Indata!$B$24),H301*H232,\"\")","v":0},{"$f":"IF(I293<=(Kalkylvärden!$B$6+Indata!$B$24),I301*I232,\"\")","v":0},{"$f":"IF(J293<=(Kalkylvärden!$B$6+Indata!$B$24),J301*J232,\"\")","v":0},{"$f":"IF(K293<=(Kalkylvärden!$B$6+Indata!$B$24),K301*K232,\"\")","v":0},{"$f":"IF(L293<=(Kalkylvärden!$B$6+Indata!$B$24),L301*L232,\"\")","v":0},{"$f":"IF(M293<=(Kalkylvärden!$B$6+Indata!$B$24),M301*M232,\"\")","v":0},{"$f":"IF(N293<=(Kalkylvärden!$B$6+Indata!$B$24),N301*N232,\"\")","v":0},{"$f":"IF(O293<=(Kalkylvärden!$B$6+Indata!$B$24),O301*O232,\"\")","v":0},{"$f":"IF(P293<=(Kalkylvärden!$B$6+Indata!$B$24),P301*P232,\"\")","v":0},{"$f":"IF(Q293<=(Kalkylvärden!$B$6+Indata!$B$24),Q301*Q232,\"\")","v":0},{"$f":"IF(R293<=(Kalkylvärden!$B$6+Indata!$B$24),R301*R232,\"\")","v":0},{"$f":"IF(S293<=(Kalkylvärden!$B$6+Indata!$B$24),S301*S232,\"\")","v":0},{"$f":"IF(T293<=(Kalkylvärden!$B$6+Indata!$B$24),T301*T232,\"\")","v":0},{"$f":"IF(U293<=(Kalkylvärden!$B$6+Indata!$B$24),U301*U232,\"\")","v":0},{"$f":"IF(V293<=(Kalkylvärden!$B$6+Indata!$B$24),V301*V232,\"\")","v":0},{"$f":"IF(W293<=(Kalkylvärden!$B$6+Indata!$B$24),W301*W232,\"\")","v":0},{"$f":"IF(X293<=(Kalkylvärden!$B$6+Indata!$B$24),X301*X232,\"\")","v":0},{"$f":"IF(Y293<=(Kalkylvärden!$B$6+Indata!$B$24),Y301*Y232,\"\")","v":0},{"$f":"IF(Z293<=(Kalkylvärden!$B$6+Indata!$B$24),Z301*Z232,\"\")","v":0},{"$f":"IF(AA293<=(Kalkylvärden!$B$6+Indata!$B$24),AA301*AA232,\"\")","v":0},{"$f":"IF(AB293<=(Kalkylvärden!$B$6+Indata!$B$24),AB301*AB232,\"\")","v":0},{"$f":"IF(AC293<=(Kalkylvärden!$B$6+Indata!$B$24),AC301*AC232,\"\")","v":0},{"$f":"IF(AD293<=(Kalkylvärden!$B$6+Indata!$B$24),AD301*AD232,\"\")","v":0},{"$f":"IF(AE293<=(Kalkylvärden!$B$6+Indata!$B$24),AE301*AE232,\"\")","v":0},{"$f":"IF(AF293<=(Kalkylvärden!$B$6+Indata!$B$24),AF301*AF232,\"\")","v":0},{"$f":"IF(AG293<=(Kalkylvärden!$B$6+Indata!$B$24),AG301*AG232,\"\")","v":0},{"$f":"IF(AH293<=(Kalkylvärden!$B$6+Indata!$B$24),AH301*AH232,\"\")","v":0},{"$f":"IF(AI293<=(Kalkylvärden!$B$6+Indata!$B$24),AI301*AI232,\"\")","v":0},{"$f":"IF(AJ293<=(Kalkylvärden!$B$6+Indata!$B$24),AJ301*AJ232,\"\")","v":0},{"$f":"IF(AK293<=(Kalkylvärden!$B$6+Indata!$B$24),AK301*AK232,\"\")","v":0},{"$f":"IF(AL293<=(Kalkylvärden!$B$6+Indata!$B$24),AL301*AL232,\"\")","v":0},{"$f":"IF(AM293<=(Kalkylvärden!$B$6+Indata!$B$24),AM301*AM232,\"\")","v":0},{"$f":"IF(AN293<=(Kalkylvärden!$B$6+Indata!$B$24),AN301*AN232,\"\")","v":0},{"$f":"IF(AO293<=(Kalkylvärden!$B$6+Indata!$B$24),AO301*AO232,\"\")","v":0},{"$f":"IF(AP293<=(Kalkylvärden!$B$6+Indata!$B$24),AP301*AP232,\"\")","v":0},{"$f":"IF(AQ293<=(Kalkylvärden!$B$6+Indata!$B$24),AQ301*AQ232,\"\")","v":""},{"$f":"IF(AR293<=(Kalkylvärden!$B$6+Indata!$B$24),AR301*AR232,\"\")","v":""},{"$f":"IF(AS293<=(Kalkylvärden!$B$6+Indata!$B$24),AS301*AS232,\"\")","v":""},{"$f":"IF(AT293<=(Kalkylvärden!$B$6+Indata!$B$24),AT301*AT232,\"\")","v":""},{"$f":"IF(AU293<=(Kalkylvärden!$B$6+Indata!$B$24),AU301*AU232,\"\")","v":""},{"$f":"IF(AV293<=(Kalkylvärden!$B$6+Indata!$B$24),AV301*AV232,\"\")","v":""},{"$f":"IF(AW293<=(Kalkylvärden!$B$6+Indata!$B$24),AW301*AW232,\"\")","v":""},{"$f":"IF(AX293<=(Kalkylvärden!$B$6+Indata!$B$24),AX301*AX232,\"\")","v":""},{"$f":"IF(AY293<=(Kalkylvärden!$B$6+Indata!$B$24),AY301*AY232,\"\")","v":""},{"$f":"IF(AZ293<=(Kalkylvärden!$B$6+Indata!$B$24),AZ301*AZ232,\"\")","v":""},{"$f":"IF(BA293<=(Kalkylvärden!$B$6+Indata!$B$24),BA301*BA232,\"\")","v":""},{"$f":"IF(BB293<=(Kalkylvärden!$B$6+Indata!$B$24),BB301*BB232,\"\")","v":""},{"$f":"IF(BC293<=(Kalkylvärden!$B$6+Indata!$B$24),BC301*BC232,\"\")","v":""},{"$f":"IF(BD293<=(Kalkylvärden!$B$6+Indata!$B$24),BD301*BD232,\"\")","v":""},{"$f":"IF(BE293<=(Kalkylvärden!$B$6+Indata!$B$24),BE301*BE232,\"\")","v":""},{"$f":"IF(BF293<=(Kalkylvärden!$B$6+Indata!$B$24),BF301*BF232,\"\")","v":""},{"$f":"IF(BG293<=(Kalkylvärden!$B$6+Indata!$B$24),BG301*BG232,\"\")","v":""},{"$f":"IF(BH293<=(Kalkylvärden!$B$6+Indata!$B$24),BH301*BH232,\"\")","v":""},{"$f":"IF(BI293<=(Kalkylvärden!$B$6+Indata!$B$24),BI301*BI232,\"\")","v":""},{"$f":"IF(BJ293<=(Kalkylvärden!$B$6+Indata!$B$24),BJ301*BJ232,\"\")","v":""},{"$f":"IF(BK293<=(Kalkylvärden!$B$6+Indata!$B$24),BK301*BK232,\"\")","v":""},{"$f":"IF(BL293<=(Kalkylvärden!$B$6+Indata!$B$24),BL301*BL232,\"\")","v":""},{"$f":"IF(BM293<=(Kalkylvärden!$B$6+Indata!$B$24),BM301*BM232,\"\")","v":""},{"$f":"IF(BN293<=(Kalkylvärden!$B$6+Indata!$B$24),BN301*BN232,\"\")","v":""},{"$f":"IF(BO293<=(Kalkylvärden!$B$6+Indata!$B$24),BO301*BO232,\"\")","v":""},{"$f":"IF(BP293<=(Kalkylvärden!$B$6+Indata!$B$24),BP301*BP232,\"\")","v":""},{"$f":"IF(BQ293<=(Kalkylvärden!$B$6+Indata!$B$24),BQ301*BQ232,\"\")","v":""},{"$f":"IF(BR293<=(Kalkylvärden!$B$6+Indata!$B$24),BR301*BR232,\"\")","v":""},{"$f":"IF(BS293<=(Kalkylvärden!$B$6+Indata!$B$24),BS301*BS232,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B302:BS303)","v":0}]
[]
[]
[]
["Emissioner, externa effekter"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B309+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN309+1","v":2090},2091,2092,2093,2094]
["Bakom bom"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),B311*B239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),C311*C239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),D311*D239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),E311*E239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),F311*F239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),G311*G239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),H311*H239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),I311*I239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),J311*J239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),K311*K239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),L311*L239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),M311*M239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),N311*N239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),O311*O239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),P311*P239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),Q311*Q239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),R311*R239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),S311*S239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),T311*T239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),U311*U239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),V311*V239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),W311*W239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),X311*X239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),Y311*Y239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),Z311*Z239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),AA311*AA239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),AB311*AB239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),AC311*AC239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),AD311*AD239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),AE311*AE239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),AF311*AF239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),AG311*AG239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),AH311*AH239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),AI311*AI239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),AJ311*AJ239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),AK311*AK239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),AL311*AL239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),AM311*AM239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),AN311*AN239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),AO311*AO239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),AP311*AP239,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),AQ311*AQ239,\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),AR311*AR239,\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),AS311*AS239,\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),AT311*AT239,\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),AU311*AU239,\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),AV311*AV239,\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),AW311*AW239,\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),AX311*AX239,\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),AY311*AY239,\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),AZ311*AZ239,\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),BA311*BA239,\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),BB311*BB239,\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),BC311*BC239,\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),BD311*BD239,\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),BE311*BE239,\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),BF311*BF239,\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),BG311*BG239,\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),BH311*BH239,\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),BI311*BI239,\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),BJ311*BJ239,\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),BK311*BK239,\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),BL311*BL239,\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),BM311*BM239,\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),BN311*BN239,\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),BO311*BO239,\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),BP311*BP239,\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),BQ311*BQ239,\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),BR311*BR239,\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),BS311*BS239,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B312:BS312)","v":{"$error":"#DIV/0!"}}]
[]
["Bakom bom"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),B316*B233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),C316*C233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),D316*D233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),E316*E233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),F316*F233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),G316*G233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),H316*H233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),I316*I233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),J316*J233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),K316*K233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),L316*L233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),M316*M233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),N316*N233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),O316*O233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),P316*P233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),Q316*Q233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),R316*R233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),S316*S233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),T316*T233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),U316*U233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),V316*V233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),W316*W233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),X316*X233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),Y316*Y233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),Z316*Z233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),AA316*AA233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),AB316*AB233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),AC316*AC233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),AD316*AD233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),AE316*AE233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),AF316*AF233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),AG316*AG233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),AH316*AH233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),AI316*AI233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),AJ316*AJ233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),AK316*AK233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),AL316*AL233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),AM316*AM233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),AN316*AN233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),AO316*AO233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),AP316*AP233,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),AQ316*AQ233,\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),AR316*AR233,\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),AS316*AS233,\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),AT316*AT233,\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),AU316*AU233,\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),AV316*AV233,\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),AW316*AW233,\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),AX316*AX233,\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),AY316*AY233,\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),AZ316*AZ233,\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),BA316*BA233,\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),BB316*BB233,\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),BC316*BC233,\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),BD316*BD233,\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),BE316*BE233,\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),BF316*BF233,\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),BG316*BG233,\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),BH316*BH233,\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),BI316*BI233,\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),BJ316*BJ233,\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),BK316*BK233,\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),BL316*BL233,\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),BM316*BM233,\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),BN316*BN233,\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),BO316*BO233,\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),BP316*BP233,\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),BQ316*BQ233,\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),BR316*BR233,\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),BS316*BS233,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B317:BS317)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Vid fri passage"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),B322*B237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),C322*C237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),D322*D237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),E322*E237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),F322*F237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),G322*G237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),H322*H237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),I322*I237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),J322*J237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),K322*K237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),L322*L237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),M322*M237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),N322*N237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),O322*O237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),P322*P237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),Q322*Q237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),R322*R237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),S322*S237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),T322*T237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),U322*U237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),V322*V237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),W322*W237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),X322*X237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),Y322*Y237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),Z322*Z237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),AA322*AA237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),AB322*AB237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),AC322*AC237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),AD322*AD237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),AE322*AE237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),AF322*AF237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),AG322*AG237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),AH322*AH237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),AI322*AI237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),AJ322*AJ237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),AK322*AK237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),AL322*AL237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),AM322*AM237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),AN322*AN237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),AO322*AO237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),AP322*AP237,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),AQ322*AQ237,\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),AR322*AR237,\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),AS322*AS237,\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),AT322*AT237,\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),AU322*AU237,\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),AV322*AV237,\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),AW322*AW237,\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),AX322*AX237,\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),AY322*AY237,\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),AZ322*AZ237,\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),BA322*BA237,\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),BB322*BB237,\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),BC322*BC237,\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),BD322*BD237,\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),BE322*BE237,\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),BF322*BF237,\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),BG322*BG237,\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),BH322*BH237,\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),BI322*BI237,\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),BJ322*BJ237,\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),BK322*BK237,\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),BL322*BL237,\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),BM322*BM237,\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),BN322*BN237,\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),BO322*BO237,\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),BP322*BP237,\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),BQ322*BQ237,\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),BR322*BR237,\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),BS322*BS237,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B323:BS323)","v":{"$error":"#N/A"}}]
[]
["Vid fri passage"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),B327*B231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),C327*C231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),D327*D231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),E327*E231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),F327*F231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),G327*G231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),H327*H231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),I327*I231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),J327*J231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),K327*K231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),L327*L231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),M327*M231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),N327*N231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),O327*O231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),P327*P231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),Q327*Q231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),R327*R231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),S327*S231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),T327*T231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),U327*U231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),V327*V231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),W327*W231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),X327*X231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),Y327*Y231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),Z327*Z231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),AA327*AA231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),AB327*AB231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),AC327*AC231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),AD327*AD231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),AE327*AE231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),AF327*AF231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),AG327*AG231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),AH327*AH231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),AI327*AI231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),AJ327*AJ231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),AK327*AK231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),AL327*AL231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),AM327*AM231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),AN327*AN231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),AO327*AO231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),AP327*AP231,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),AQ327*AQ231,\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),AR327*AR231,\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),AS327*AS231,\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),AT327*AT231,\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),AU327*AU231,\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),AV327*AV231,\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),AW327*AW231,\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),AX327*AX231,\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),AY327*AY231,\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),AZ327*AZ231,\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),BA327*BA231,\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),BB327*BB231,\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),BC327*BC231,\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),BD327*BD231,\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),BE327*BE231,\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),BF327*BF231,\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),BG327*BG231,\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),BH327*BH231,\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),BI327*BI231,\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),BJ327*BJ231,\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),BK327*BK231,\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),BL327*BL231,\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),BM327*BM231,\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),BN327*BN231,\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),BO327*BO231,\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),BP327*BP231,\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),BQ327*BQ231,\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),BR327*BR231,\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),BS327*BS231,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B328:BS328)","v":{"$error":"#N/A"}}]
[]
[]
["Vid omledning"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),B333*B237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),C333*C237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),D333*D237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),E333*E237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),F333*F237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),G333*G237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),H333*H237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),I333*I237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),J333*J237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),K333*K237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),L333*L237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),M333*M237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),N333*N237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),O333*O237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),P333*P237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),Q333*Q237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),R333*R237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),S333*S237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),T333*T237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),U333*U237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),V333*V237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),W333*W237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),X333*X237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),Y333*Y237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),Z333*Z237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),AA333*AA237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),AB333*AB237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),AC333*AC237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),AD333*AD237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),AE333*AE237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),AF333*AF237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),AG333*AG237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),AH333*AH237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),AI333*AI237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),AJ333*AJ237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),AK333*AK237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),AL333*AL237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),AM333*AM237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),AN333*AN237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),AO333*AO237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),AP333*AP237,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),AQ333*AQ237,\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),AR333*AR237,\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),AS333*AS237,\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),AT333*AT237,\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),AU333*AU237,\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),AV333*AV237,\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),AW333*AW237,\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),AX333*AX237,\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),AY333*AY237,\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),AZ333*AZ237,\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),BA333*BA237,\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),BB333*BB237,\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),BC333*BC237,\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),BD333*BD237,\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),BE333*BE237,\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),BF333*BF237,\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),BG333*BG237,\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),BH333*BH237,\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),BI333*BI237,\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),BJ333*BJ237,\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),BK333*BK237,\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),BL333*BL237,\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),BM333*BM237,\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),BN333*BN237,\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),BO333*BO237,\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),BP333*BP237,\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),BQ333*BQ237,\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),BR333*BR237,\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),BS333*BS237,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B334:BS334)","v":{"$error":"#DIV/0!"}}]
[]
["Vid omledning"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B309<=(Kalkylvärden!$B$6+Indata!$B$24),B338*B231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C309<=(Kalkylvärden!$B$6+Indata!$B$24),C338*C231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D309<=(Kalkylvärden!$B$6+Indata!$B$24),D338*D231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E309<=(Kalkylvärden!$B$6+Indata!$B$24),E338*E231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F309<=(Kalkylvärden!$B$6+Indata!$B$24),F338*F231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G309<=(Kalkylvärden!$B$6+Indata!$B$24),G338*G231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H309<=(Kalkylvärden!$B$6+Indata!$B$24),H338*H231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I309<=(Kalkylvärden!$B$6+Indata!$B$24),I338*I231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J309<=(Kalkylvärden!$B$6+Indata!$B$24),J338*J231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K309<=(Kalkylvärden!$B$6+Indata!$B$24),K338*K231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L309<=(Kalkylvärden!$B$6+Indata!$B$24),L338*L231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M309<=(Kalkylvärden!$B$6+Indata!$B$24),M338*M231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N309<=(Kalkylvärden!$B$6+Indata!$B$24),N338*N231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O309<=(Kalkylvärden!$B$6+Indata!$B$24),O338*O231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P309<=(Kalkylvärden!$B$6+Indata!$B$24),P338*P231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q309<=(Kalkylvärden!$B$6+Indata!$B$24),Q338*Q231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R309<=(Kalkylvärden!$B$6+Indata!$B$24),R338*R231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S309<=(Kalkylvärden!$B$6+Indata!$B$24),S338*S231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T309<=(Kalkylvärden!$B$6+Indata!$B$24),T338*T231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U309<=(Kalkylvärden!$B$6+Indata!$B$24),U338*U231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V309<=(Kalkylvärden!$B$6+Indata!$B$24),V338*V231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W309<=(Kalkylvärden!$B$6+Indata!$B$24),W338*W231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X309<=(Kalkylvärden!$B$6+Indata!$B$24),X338*X231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y309<=(Kalkylvärden!$B$6+Indata!$B$24),Y338*Y231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z309<=(Kalkylvärden!$B$6+Indata!$B$24),Z338*Z231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA309<=(Kalkylvärden!$B$6+Indata!$B$24),AA338*AA231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB309<=(Kalkylvärden!$B$6+Indata!$B$24),AB338*AB231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC309<=(Kalkylvärden!$B$6+Indata!$B$24),AC338*AC231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD309<=(Kalkylvärden!$B$6+Indata!$B$24),AD338*AD231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE309<=(Kalkylvärden!$B$6+Indata!$B$24),AE338*AE231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF309<=(Kalkylvärden!$B$6+Indata!$B$24),AF338*AF231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG309<=(Kalkylvärden!$B$6+Indata!$B$24),AG338*AG231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH309<=(Kalkylvärden!$B$6+Indata!$B$24),AH338*AH231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI309<=(Kalkylvärden!$B$6+Indata!$B$24),AI338*AI231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ309<=(Kalkylvärden!$B$6+Indata!$B$24),AJ338*AJ231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK309<=(Kalkylvärden!$B$6+Indata!$B$24),AK338*AK231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL309<=(Kalkylvärden!$B$6+Indata!$B$24),AL338*AL231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM309<=(Kalkylvärden!$B$6+Indata!$B$24),AM338*AM231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN309<=(Kalkylvärden!$B$6+Indata!$B$24),AN338*AN231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO309<=(Kalkylvärden!$B$6+Indata!$B$24),AO338*AO231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP309<=(Kalkylvärden!$B$6+Indata!$B$24),AP338*AP231,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ309<=(Kalkylvärden!$B$6+Indata!$B$24),AQ338*AQ231,\"\")","v":""},{"$f":"IF(AR309<=(Kalkylvärden!$B$6+Indata!$B$24),AR338*AR231,\"\")","v":""},{"$f":"IF(AS309<=(Kalkylvärden!$B$6+Indata!$B$24),AS338*AS231,\"\")","v":""},{"$f":"IF(AT309<=(Kalkylvärden!$B$6+Indata!$B$24),AT338*AT231,\"\")","v":""},{"$f":"IF(AU309<=(Kalkylvärden!$B$6+Indata!$B$24),AU338*AU231,\"\")","v":""},{"$f":"IF(AV309<=(Kalkylvärden!$B$6+Indata!$B$24),AV338*AV231,\"\")","v":""},{"$f":"IF(AW309<=(Kalkylvärden!$B$6+Indata!$B$24),AW338*AW231,\"\")","v":""},{"$f":"IF(AX309<=(Kalkylvärden!$B$6+Indata!$B$24),AX338*AX231,\"\")","v":""},{"$f":"IF(AY309<=(Kalkylvärden!$B$6+Indata!$B$24),AY338*AY231,\"\")","v":""},{"$f":"IF(AZ309<=(Kalkylvärden!$B$6+Indata!$B$24),AZ338*AZ231,\"\")","v":""},{"$f":"IF(BA309<=(Kalkylvärden!$B$6+Indata!$B$24),BA338*BA231,\"\")","v":""},{"$f":"IF(BB309<=(Kalkylvärden!$B$6+Indata!$B$24),BB338*BB231,\"\")","v":""},{"$f":"IF(BC309<=(Kalkylvärden!$B$6+Indata!$B$24),BC338*BC231,\"\")","v":""},{"$f":"IF(BD309<=(Kalkylvärden!$B$6+Indata!$B$24),BD338*BD231,\"\")","v":""},{"$f":"IF(BE309<=(Kalkylvärden!$B$6+Indata!$B$24),BE338*BE231,\"\")","v":""},{"$f":"IF(BF309<=(Kalkylvärden!$B$6+Indata!$B$24),BF338*BF231,\"\")","v":""},{"$f":"IF(BG309<=(Kalkylvärden!$B$6+Indata!$B$24),BG338*BG231,\"\")","v":""},{"$f":"IF(BH309<=(Kalkylvärden!$B$6+Indata!$B$24),BH338*BH231,\"\")","v":""},{"$f":"IF(BI309<=(Kalkylvärden!$B$6+Indata!$B$24),BI338*BI231,\"\")","v":""},{"$f":"IF(BJ309<=(Kalkylvärden!$B$6+Indata!$B$24),BJ338*BJ231,\"\")","v":""},{"$f":"IF(BK309<=(Kalkylvärden!$B$6+Indata!$B$24),BK338*BK231,\"\")","v":""},{"$f":"IF(BL309<=(Kalkylvärden!$B$6+Indata!$B$24),BL338*BL231,\"\")","v":""},{"$f":"IF(BM309<=(Kalkylvärden!$B$6+Indata!$B$24),BM338*BM231,\"\")","v":""},{"$f":"IF(BN309<=(Kalkylvärden!$B$6+Indata!$B$24),BN338*BN231,\"\")","v":""},{"$f":"IF(BO309<=(Kalkylvärden!$B$6+Indata!$B$24),BO338*BO231,\"\")","v":""},{"$f":"IF(BP309<=(Kalkylvärden!$B$6+Indata!$B$24),BP338*BP231,\"\")","v":""},{"$f":"IF(BQ309<=(Kalkylvärden!$B$6+Indata!$B$24),BQ338*BQ231,\"\")","v":""},{"$f":"IF(BR309<=(Kalkylvärden!$B$6+Indata!$B$24),BR338*BR231,\"\")","v":""},{"$f":"IF(BS309<=(Kalkylvärden!$B$6+Indata!$B$24),BS338*BS231,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B339:BS339)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vägslitage, externa effekter"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B345+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BN345+1","v":2090},2091,2092,2093,2094]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(C345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(D345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(E345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(F345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(G345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(H345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(I345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(J345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(K345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(L345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(M345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(N345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(O345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(P345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Q345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(R345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(S345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(T345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(U345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(V345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(W345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(X345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Y345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Z345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AA345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AB345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AC345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AD345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AE345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AF345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AG345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AH345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AI345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AJ345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AK345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AL345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AM345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AN345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AO345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AP345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AQ345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AR345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AS345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AT345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AU345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AV345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AW345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AX345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AY345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AZ345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BA345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BB345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BC345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BD345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BE345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BF345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BG345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BH345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BI345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BJ345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BK345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BL345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BM345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BN345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BO345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BP345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BQ345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BR345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BS345<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B345<=(Kalkylvärden!$B$6+Indata!$B$24),B347*B237,\"\")","v":0},{"$f":"IF(C345<=(Kalkylvärden!$B$6+Indata!$B$24),C347*C237,\"\")","v":0},{"$f":"IF(D345<=(Kalkylvärden!$B$6+Indata!$B$24),D347*D237,\"\")","v":0},{"$f":"IF(E345<=(Kalkylvärden!$B$6+Indata!$B$24),E347*E237,\"\")","v":0},{"$f":"IF(F345<=(Kalkylvärden!$B$6+Indata!$B$24),F347*F237,\"\")","v":0},{"$f":"IF(G345<=(Kalkylvärden!$B$6+Indata!$B$24),G347*G237,\"\")","v":0},{"$f":"IF(H345<=(Kalkylvärden!$B$6+Indata!$B$24),H347*H237,\"\")","v":0},{"$f":"IF(I345<=(Kalkylvärden!$B$6+Indata!$B$24),I347*I237,\"\")","v":0},{"$f":"IF(J345<=(Kalkylvärden!$B$6+Indata!$B$24),J347*J237,\"\")","v":0},{"$f":"IF(K345<=(Kalkylvärden!$B$6+Indata!$B$24),K347*K237,\"\")","v":0},{"$f":"IF(L345<=(Kalkylvärden!$B$6+Indata!$B$24),L347*L237,\"\")","v":0},{"$f":"IF(M345<=(Kalkylvärden!$B$6+Indata!$B$24),M347*M237,\"\")","v":0},{"$f":"IF(N345<=(Kalkylvärden!$B$6+Indata!$B$24),N347*N237,\"\")","v":0},{"$f":"IF(O345<=(Kalkylvärden!$B$6+Indata!$B$24),O347*O237,\"\")","v":0},{"$f":"IF(P345<=(Kalkylvärden!$B$6+Indata!$B$24),P347*P237,\"\")","v":0},{"$f":"IF(Q345<=(Kalkylvärden!$B$6+Indata!$B$24),Q347*Q237,\"\")","v":0},{"$f":"IF(R345<=(Kalkylvärden!$B$6+Indata!$B$24),R347*R237,\"\")","v":0},{"$f":"IF(S345<=(Kalkylvärden!$B$6+Indata!$B$24),S347*S237,\"\")","v":0},{"$f":"IF(T345<=(Kalkylvärden!$B$6+Indata!$B$24),T347*T237,\"\")","v":0},{"$f":"IF(U345<=(Kalkylvärden!$B$6+Indata!$B$24),U347*U237,\"\")","v":0},{"$f":"IF(V345<=(Kalkylvärden!$B$6+Indata!$B$24),V347*V237,\"\")","v":0},{"$f":"IF(W345<=(Kalkylvärden!$B$6+Indata!$B$24),W347*W237,\"\")","v":0},{"$f":"IF(X345<=(Kalkylvärden!$B$6+Indata!$B$24),X347*X237,\"\")","v":0},{"$f":"IF(Y345<=(Kalkylvärden!$B$6+Indata!$B$24),Y347*Y237,\"\")","v":0},{"$f":"IF(Z345<=(Kalkylvärden!$B$6+Indata!$B$24),Z347*Z237,\"\")","v":0},{"$f":"IF(AA345<=(Kalkylvärden!$B$6+Indata!$B$24),AA347*AA237,\"\")","v":0},{"$f":"IF(AB345<=(Kalkylvärden!$B$6+Indata!$B$24),AB347*AB237,\"\")","v":0},{"$f":"IF(AC345<=(Kalkylvärden!$B$6+Indata!$B$24),AC347*AC237,\"\")","v":0},{"$f":"IF(AD345<=(Kalkylvärden!$B$6+Indata!$B$24),AD347*AD237,\"\")","v":0},{"$f":"IF(AE345<=(Kalkylvärden!$B$6+Indata!$B$24),AE347*AE237,\"\")","v":0},{"$f":"IF(AF345<=(Kalkylvärden!$B$6+Indata!$B$24),AF347*AF237,\"\")","v":0},{"$f":"IF(AG345<=(Kalkylvärden!$B$6+Indata!$B$24),AG347*AG237,\"\")","v":0},{"$f":"IF(AH345<=(Kalkylvärden!$B$6+Indata!$B$24),AH347*AH237,\"\")","v":0},{"$f":"IF(AI345<=(Kalkylvärden!$B$6+Indata!$B$24),AI347*AI237,\"\")","v":0},{"$f":"IF(AJ345<=(Kalkylvärden!$B$6+Indata!$B$24),AJ347*AJ237,\"\")","v":0},{"$f":"IF(AK345<=(Kalkylvärden!$B$6+Indata!$B$24),AK347*AK237,\"\")","v":0},{"$f":"IF(AL345<=(Kalkylvärden!$B$6+Indata!$B$24),AL347*AL237,\"\")","v":0},{"$f":"IF(AM345<=(Kalkylvärden!$B$6+Indata!$B$24),AM347*AM237,\"\")","v":0},{"$f":"IF(AN345<=(Kalkylvärden!$B$6+Indata!$B$24),AN347*AN237,\"\")","v":0},{"$f":"IF(AO345<=(Kalkylvärden!$B$6+Indata!$B$24),AO347*AO237,\"\")","v":0},{"$f":"IF(AP345<=(Kalkylvärden!$B$6+Indata!$B$24),AP347*AP237,\"\")","v":0},{"$f":"IF(AQ345<=(Kalkylvärden!$B$6+Indata!$B$24),AQ347*AQ237,\"\")","v":""},{"$f":"IF(AR345<=(Kalkylvärden!$B$6+Indata!$B$24),AR347*AR237,\"\")","v":""},{"$f":"IF(AS345<=(Kalkylvärden!$B$6+Indata!$B$24),AS347*AS237,\"\")","v":""},{"$f":"IF(AT345<=(Kalkylvärden!$B$6+Indata!$B$24),AT347*AT237,\"\")","v":""},{"$f":"IF(AU345<=(Kalkylvärden!$B$6+Indata!$B$24),AU347*AU237,\"\")","v":""},{"$f":"IF(AV345<=(Kalkylvärden!$B$6+Indata!$B$24),AV347*AV237,\"\")","v":""},{"$f":"IF(AW345<=(Kalkylvärden!$B$6+Indata!$B$24),AW347*AW237,\"\")","v":""},{"$f":"IF(AX345<=(Kalkylvärden!$B$6+Indata!$B$24),AX347*AX237,\"\")","v":""},{"$f":"IF(AY345<=(Kalkylvärden!$B$6+Indata!$B$24),AY347*AY237,\"\")","v":""},{"$f":"IF(AZ345<=(Kalkylvärden!$B$6+Indata!$B$24),AZ347*AZ237,\"\")","v":""},{"$f":"IF(BA345<=(Kalkylvärden!$B$6+Indata!$B$24),BA347*BA237,\"\")","v":""},{"$f":"IF(BB345<=(Kalkylvärden!$B$6+Indata!$B$24),BB347*BB237,\"\")","v":""},{"$f":"IF(BC345<=(Kalkylvärden!$B$6+Indata!$B$24),BC347*BC237,\"\")","v":""},{"$f":"IF(BD345<=(Kalkylvärden!$B$6+Indata!$B$24),BD347*BD237,\"\")","v":""},{"$f":"IF(BE345<=(Kalkylvärden!$B$6+Indata!$B$24),BE347*BE237,\"\")","v":""},{"$f":"IF(BF345<=(Kalkylvärden!$B$6+Indata!$B$24),BF347*BF237,\"\")","v":""},{"$f":"IF(BG345<=(Kalkylvärden!$B$6+Indata!$B$24),BG347*BG237,\"\")","v":""},{"$f":"IF(BH345<=(Kalkylvärden!$B$6+Indata!$B$24),BH347*BH237,\"\")","v":""},{"$f":"IF(BI345<=(Kalkylvärden!$B$6+Indata!$B$24),BI347*BI237,\"\")","v":""},{"$f":"IF(BJ345<=(Kalkylvärden!$B$6+Indata!$B$24),BJ347*BJ237,\"\")","v":""},{"$f":"IF(BK345<=(Kalkylvärden!$B$6+Indata!$B$24),BK347*BK237,\"\")","v":""},{"$f":"IF(BL345<=(Kalkylvärden!$B$6+Indata!$B$24),BL347*BL237,\"\")","v":""},{"$f":"IF(BM345<=(Kalkylvärden!$B$6+Indata!$B$24),BM347*BM237,\"\")","v":""},{"$f":"IF(BN345<=(Kalkylvärden!$B$6+Indata!$B$24),BN347*BN237,\"\")","v":""},{"$f":"IF(BO345<=(Kalkylvärden!$B$6+Indata!$B$24),BO347*BO237,\"\")","v":""},{"$f":"IF(BP345<=(Kalkylvärden!$B$6+Indata!$B$24),BP347*BP237,\"\")","v":""},{"$f":"IF(BQ345<=(Kalkylvärden!$B$6+Indata!$B$24),BQ347*BQ237,\"\")","v":""},{"$f":"IF(BR345<=(Kalkylvärden!$B$6+Indata!$B$24),BR347*BR237,\"\")","v":""},{"$f":"IF(BS345<=(Kalkylvärden!$B$6+Indata!$B$24),BS347*BS237,\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B348:BS348)","v":0}]
[]
[]
[]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B353+1","v":2026},{"$f":"C353+1","v":2027},{"$f":"D353+1","v":2028},{"$f":"E353+1","v":2029},{"$f":"F353+1","v":2030},{"$f":"G353+1","v":2031},{"$f":"H353+1","v":2032},{"$f":"I353+1","v":2033},{"$f":"J353+1","v":2034},{"$f":"K353+1","v":2035},{"$f":"L353+1","v":2036},{"$f":"M353+1","v":2037},{"$f":"N353+1","v":2038},{"$f":"O353+1","v":2039},{"$f":"P353+1","v":2040},{"$f":"Q353+1","v":2041},{"$f":"R353+1","v":2042},{"$f":"S353+1","v":2043},{"$f":"T353+1","v":2044},{"$f":"U353+1","v":2045},{"$f":"V353+1","v":2046},{"$f":"W353+1","v":2047},{"$f":"X353+1","v":2048},{"$f":"Y353+1","v":2049},{"$f":"Z353+1","v":2050},{"$f":"AA353+1","v":2051},{"$f":"AB353+1","v":2052},{"$f":"AC353+1","v":2053},{"$f":"AD353+1","v":2054},{"$f":"AE353+1","v":2055},{"$f":"AF353+1","v":2056},{"$f":"AG353+1","v":2057},{"$f":"AH353+1","v":2058},{"$f":"AI353+1","v":2059},{"$f":"AJ353+1","v":2060},{"$f":"AK353+1","v":2061},{"$f":"AL353+1","v":2062},{"$f":"AM353+1","v":2063},{"$f":"AN353+1","v":2064},{"$f":"AO353+1","v":2065},{"$f":"AP353+1","v":2066},{"$f":"AQ353+1","v":2067},{"$f":"AR353+1","v":2068},{"$f":"AS353+1","v":2069},{"$f":"AT353+1","v":2070},{"$f":"AU353+1","v":2071},{"$f":"AV353+1","v":2072},{"$f":"AW353+1","v":2073},{"$f":"AX353+1","v":2074},{"$f":"AY353+1","v":2075},{"$f":"AZ353+1","v":2076},{"$f":"BA353+1","v":2077},{"$f":"BB353+1","v":2078},{"$f":"BC353+1","v":2079},{"$f":"BD353+1","v":2080},{"$f":"BE353+1","v":2081},{"$f":"BF353+1","v":2082},{"$f":"BG353+1","v":2083},{"$f":"BH353+1","v":2084},{"$f":"BI353+1","v":2085},{"$f":"BJ353+1","v":2086},{"$f":"BK353+1","v":2087},{"$f":"BL353+1","v":2088},{"$f":"BM353+1","v":2089},{"$f":"BN353+1","v":2090},{"$f":"BO353+1","v":2091},{"$f":"BP353+1","v":2092},{"$f":"BQ353+1","v":2093},{"$f":"BR353+1","v":2094}]
["År (nr)",1,{"$f":"B354+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70]
["Diskonteringsfaktor",{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!B354-1)","v":1},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C354-1)","v":1.0349999999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D354-1)","v":1.0712249999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E354-1)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F354-1)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G354-1)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H354-1)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I354-1)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J354-1)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K354-1)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L354-1)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M354-1)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N354-1)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O354-1)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P354-1)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q354-1)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R354-1)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S354-1)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T354-1)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U354-1)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V354-1)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W354-1)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X354-1)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y354-1)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z354-1)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA354-1)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB354-1)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC354-1)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD354-1)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE354-1)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF354-1)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG354-1)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH354-1)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI354-1)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ354-1)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK354-1)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL354-1)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM354-1)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN354-1)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO354-1)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP354-1)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ354-1)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR354-1)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS354-1)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT354-1)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU354-1)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV354-1)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW354-1)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX354-1)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY354-1)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ354-1)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA354-1)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB354-1)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC354-1)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD354-1)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE354-1)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF354-1)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG354-1)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH354-1)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI354-1)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ354-1)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK354-1)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL354-1)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM354-1)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN354-1)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO354-1)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP354-1)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ354-1)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR354-1)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS354-1)","v":10.737029237362496}]
[]
["HÖG Trafiktillväxt"]
["Trafiktillväxt (Pb och Lb)",1,{"$f":"IF((Kalkylvärden!$B$6+C354-1)<=Kalkylvärden!$B$7,B358*(1+Kalkylvärden!$B$267/100),B358*(1+Kalkylvärden!$B$268/100))","v":1.03},{"$f":"IF((Kalkylvärden!$B$6+D354-1)<=Kalkylvärden!$B$7,C358*(1+Kalkylvärden!$B$267/100),C358*(1+Kalkylvärden!$B$268/100))","v":1.0609},{"$f":"IF((Kalkylvärden!$B$6+E354-1)<=Kalkylvärden!$B$7,D358*(1+Kalkylvärden!$B$267/100),D358*(1+Kalkylvärden!$B$268/100))","v":1.092727},{"$f":"IF((Kalkylvärden!$B$6+F354-1)<=Kalkylvärden!$B$7,E358*(1+Kalkylvärden!$B$267/100),E358*(1+Kalkylvärden!$B$268/100))","v":1.1255088100000001},{"$f":"IF((Kalkylvärden!$B$6+G354-1)<=Kalkylvärden!$B$7,F358*(1+Kalkylvärden!$B$267/100),F358*(1+Kalkylvärden!$B$268/100))","v":1.1592740743000001},{"$f":"IF((Kalkylvärden!$B$6+H354-1)<=Kalkylvärden!$B$7,G358*(1+Kalkylvärden!$B$267/100),G358*(1+Kalkylvärden!$B$268/100))","v":1.1940522965290001},{"$f":"IF((Kalkylvärden!$B$6+I354-1)<=Kalkylvärden!$B$7,H358*(1+Kalkylvärden!$B$267/100),H358*(1+Kalkylvärden!$B$268/100))","v":1.2298738654248702},{"$f":"IF((Kalkylvärden!$B$6+J354-1)<=Kalkylvärden!$B$7,I358*(1+Kalkylvärden!$B$267/100),I358*(1+Kalkylvärden!$B$268/100))","v":1.2667700813876164},{"$f":"IF((Kalkylvärden!$B$6+K354-1)<=Kalkylvärden!$B$7,J358*(1+Kalkylvärden!$B$267/100),J358*(1+Kalkylvärden!$B$268/100))","v":1.3047731838292449},{"$f":"IF((Kalkylvärden!$B$6+L354-1)<=Kalkylvärden!$B$7,K358*(1+Kalkylvärden!$B$267/100),K358*(1+Kalkylvärden!$B$268/100))","v":1.3439163793441222},{"$f":"IF((Kalkylvärden!$B$6+M354-1)<=Kalkylvärden!$B$7,L358*(1+Kalkylvärden!$B$267/100),L358*(1+Kalkylvärden!$B$268/100))","v":1.3842338707244459},{"$f":"IF((Kalkylvärden!$B$6+N354-1)<=Kalkylvärden!$B$7,M358*(1+Kalkylvärden!$B$267/100),M358*(1+Kalkylvärden!$B$268/100))","v":1.4257608868461793},{"$f":"IF((Kalkylvärden!$B$6+O354-1)<=Kalkylvärden!$B$7,N358*(1+Kalkylvärden!$B$267/100),N358*(1+Kalkylvärden!$B$268/100))","v":1.4685337134515648},{"$f":"IF((Kalkylvärden!$B$6+P354-1)<=Kalkylvärden!$B$7,O358*(1+Kalkylvärden!$B$267/100),O358*(1+Kalkylvärden!$B$268/100))","v":1.5125897248551119},{"$f":"IF((Kalkylvärden!$B$6+Q354-1)<=Kalkylvärden!$B$7,P358*(1+Kalkylvärden!$B$267/100),P358*(1+Kalkylvärden!$B$268/100))","v":1.5579674166007653},{"$f":"IF((Kalkylvärden!$B$6+R354-1)<=Kalkylvärden!$B$7,Q358*(1+Kalkylvärden!$B$267/100),Q358*(1+Kalkylvärden!$B$268/100))","v":1.5696521722252712},{"$f":"IF((Kalkylvärden!$B$6+S354-1)<=Kalkylvärden!$B$7,R358*(1+Kalkylvärden!$B$267/100),R358*(1+Kalkylvärden!$B$268/100))","v":1.5814245635169608},{"$f":"IF((Kalkylvärden!$B$6+T354-1)<=Kalkylvärden!$B$7,S358*(1+Kalkylvärden!$B$267/100),S358*(1+Kalkylvärden!$B$268/100))","v":1.5932852477433381},{"$f":"IF((Kalkylvärden!$B$6+U354-1)<=Kalkylvärden!$B$7,T358*(1+Kalkylvärden!$B$267/100),T358*(1+Kalkylvärden!$B$268/100))","v":1.6052348871014133},{"$f":"IF((Kalkylvärden!$B$6+V354-1)<=Kalkylvärden!$B$7,U358*(1+Kalkylvärden!$B$267/100),U358*(1+Kalkylvärden!$B$268/100))","v":1.617274148754674},{"$f":"IF((Kalkylvärden!$B$6+W354-1)<=Kalkylvärden!$B$7,V358*(1+Kalkylvärden!$B$267/100),V358*(1+Kalkylvärden!$B$268/100))","v":1.6294037048703343},{"$f":"IF((Kalkylvärden!$B$6+X354-1)<=Kalkylvärden!$B$7,W358*(1+Kalkylvärden!$B$267/100),W358*(1+Kalkylvärden!$B$268/100))","v":1.641624232656862},{"$f":"IF((Kalkylvärden!$B$6+Y354-1)<=Kalkylvärden!$B$7,X358*(1+Kalkylvärden!$B$267/100),X358*(1+Kalkylvärden!$B$268/100))","v":1.6539364144017885},{"$f":"IF((Kalkylvärden!$B$6+Z354-1)<=Kalkylvärden!$B$7,Y358*(1+Kalkylvärden!$B$267/100),Y358*(1+Kalkylvärden!$B$268/100))","v":1.6663409375098019},{"$f":"IF((Kalkylvärden!$B$6+AA354-1)<=Kalkylvärden!$B$7,Z358*(1+Kalkylvärden!$B$267/100),Z358*(1+Kalkylvärden!$B$268/100))","v":1.6788384945411257},{"$f":"IF((Kalkylvärden!$B$6+AB354-1)<=Kalkylvärden!$B$7,AA358*(1+Kalkylvärden!$B$267/100),AA358*(1+Kalkylvärden!$B$268/100))","v":1.6914297832501841},{"$f":"IF((Kalkylvärden!$B$6+AC354-1)<=Kalkylvärden!$B$7,AB358*(1+Kalkylvärden!$B$267/100),AB358*(1+Kalkylvärden!$B$268/100))","v":1.7041155066245606},{"$f":"IF((Kalkylvärden!$B$6+AD354-1)<=Kalkylvärden!$B$7,AC358*(1+Kalkylvärden!$B$267/100),AC358*(1+Kalkylvärden!$B$268/100))","v":1.7168963729242448},{"$f":"IF((Kalkylvärden!$B$6+AE354-1)<=Kalkylvärden!$B$7,AD358*(1+Kalkylvärden!$B$267/100),AD358*(1+Kalkylvärden!$B$268/100))","v":1.7297730957211768},{"$f":"IF((Kalkylvärden!$B$6+AF354-1)<=Kalkylvärden!$B$7,AE358*(1+Kalkylvärden!$B$267/100),AE358*(1+Kalkylvärden!$B$268/100))","v":1.7427463939390857},{"$f":"IF((Kalkylvärden!$B$6+AG354-1)<=Kalkylvärden!$B$7,AF358*(1+Kalkylvärden!$B$267/100),AF358*(1+Kalkylvärden!$B$268/100))","v":1.7558169918936291},{"$f":"IF((Kalkylvärden!$B$6+AH354-1)<=Kalkylvärden!$B$7,AG358*(1+Kalkylvärden!$B$267/100),AG358*(1+Kalkylvärden!$B$268/100))","v":1.7689856193328313},{"$f":"IF((Kalkylvärden!$B$6+AI354-1)<=Kalkylvärden!$B$7,AH358*(1+Kalkylvärden!$B$267/100),AH358*(1+Kalkylvärden!$B$268/100))","v":1.7822530114778277},{"$f":"IF((Kalkylvärden!$B$6+AJ354-1)<=Kalkylvärden!$B$7,AI358*(1+Kalkylvärden!$B$267/100),AI358*(1+Kalkylvärden!$B$268/100))","v":1.7956199090639116},{"$f":"IF((Kalkylvärden!$B$6+AK354-1)<=Kalkylvärden!$B$7,AJ358*(1+Kalkylvärden!$B$267/100),AJ358*(1+Kalkylvärden!$B$268/100))","v":1.809087058381891},{"$f":"IF((Kalkylvärden!$B$6+AL354-1)<=Kalkylvärden!$B$7,AK358*(1+Kalkylvärden!$B$267/100),AK358*(1+Kalkylvärden!$B$268/100))","v":1.8226552113197554},{"$f":"IF((Kalkylvärden!$B$6+AM354-1)<=Kalkylvärden!$B$7,AL358*(1+Kalkylvärden!$B$267/100),AL358*(1+Kalkylvärden!$B$268/100))","v":1.8363251254046538},{"$f":"IF((Kalkylvärden!$B$6+AN354-1)<=Kalkylvärden!$B$7,AM358*(1+Kalkylvärden!$B$267/100),AM358*(1+Kalkylvärden!$B$268/100))","v":1.8500975638451889},{"$f":"IF((Kalkylvärden!$B$6+AO354-1)<=Kalkylvärden!$B$7,AN358*(1+Kalkylvärden!$B$267/100),AN358*(1+Kalkylvärden!$B$268/100))","v":1.8639732955740278},{"$f":"IF((Kalkylvärden!$B$6+AP354-1)<=Kalkylvärden!$B$7,AO358*(1+Kalkylvärden!$B$267/100),AO358*(1+Kalkylvärden!$B$268/100))","v":1.8779530952908332},{"$f":"IF((Kalkylvärden!$B$6+AQ354-1)<=Kalkylvärden!$B$7,AP358*(1+Kalkylvärden!$B$267/100),AP358*(1+Kalkylvärden!$B$268/100))","v":1.8920377435055147},{"$f":"IF((Kalkylvärden!$B$6+AR354-1)<=Kalkylvärden!$B$7,AQ358*(1+Kalkylvärden!$B$267/100),AQ358*(1+Kalkylvärden!$B$268/100))","v":1.9062280265818061},{"$f":"IF((Kalkylvärden!$B$6+AS354-1)<=Kalkylvärden!$B$7,AR358*(1+Kalkylvärden!$B$267/100),AR358*(1+Kalkylvärden!$B$268/100))","v":1.9205247367811698},{"$f":"IF((Kalkylvärden!$B$6+AT354-1)<=Kalkylvärden!$B$7,AS358*(1+Kalkylvärden!$B$267/100),AS358*(1+Kalkylvärden!$B$268/100))","v":1.9349286723070287},{"$f":"IF((Kalkylvärden!$B$6+AU354-1)<=Kalkylvärden!$B$7,AT358*(1+Kalkylvärden!$B$267/100),AT358*(1+Kalkylvärden!$B$268/100))","v":1.9494406373493316},{"$f":"IF((Kalkylvärden!$B$6+AV354-1)<=Kalkylvärden!$B$7,AU358*(1+Kalkylvärden!$B$267/100),AU358*(1+Kalkylvärden!$B$268/100))","v":1.9640614421294518},{"$f":"IF((Kalkylvärden!$B$6+AW354-1)<=Kalkylvärden!$B$7,AV358*(1+Kalkylvärden!$B$267/100),AV358*(1+Kalkylvärden!$B$268/100))","v":1.9787919029454228},{"$f":"IF((Kalkylvärden!$B$6+AX354-1)<=Kalkylvärden!$B$7,AW358*(1+Kalkylvärden!$B$267/100),AW358*(1+Kalkylvärden!$B$268/100))","v":1.9936328422175136},{"$f":"IF((Kalkylvärden!$B$6+AY354-1)<=Kalkylvärden!$B$7,AX358*(1+Kalkylvärden!$B$267/100),AX358*(1+Kalkylvärden!$B$268/100))","v":2.008585088534145},{"$f":"IF((Kalkylvärden!$B$6+AZ354-1)<=Kalkylvärden!$B$7,AY358*(1+Kalkylvärden!$B$267/100),AY358*(1+Kalkylvärden!$B$268/100))","v":2.023649476698151},{"$f":"IF((Kalkylvärden!$B$6+BA354-1)<=Kalkylvärden!$B$7,AZ358*(1+Kalkylvärden!$B$267/100),AZ358*(1+Kalkylvärden!$B$268/100))","v":2.0388268477733873},{"$f":"IF((Kalkylvärden!$B$6+BB354-1)<=Kalkylvärden!$B$7,BA358*(1+Kalkylvärden!$B$267/100),BA358*(1+Kalkylvärden!$B$268/100))","v":2.0541180491316879},{"$f":"IF((Kalkylvärden!$B$6+BC354-1)<=Kalkylvärden!$B$7,BB358*(1+Kalkylvärden!$B$267/100),BB358*(1+Kalkylvärden!$B$268/100))","v":2.0695239345001757},{"$f":"IF((Kalkylvärden!$B$6+BD354-1)<=Kalkylvärden!$B$7,BC358*(1+Kalkylvärden!$B$267/100),BC358*(1+Kalkylvärden!$B$268/100))","v":2.085045364008927},{"$f":"IF((Kalkylvärden!$B$6+BE354-1)<=Kalkylvärden!$B$7,BD358*(1+Kalkylvärden!$B$267/100),BD358*(1+Kalkylvärden!$B$268/100))","v":2.1006832042389942},{"$f":"IF((Kalkylvärden!$B$6+BF354-1)<=Kalkylvärden!$B$7,BE358*(1+Kalkylvärden!$B$267/100),BE358*(1+Kalkylvärden!$B$268/100))","v":2.116438328270787},{"$f":"IF((Kalkylvärden!$B$6+BG354-1)<=Kalkylvärden!$B$7,BF358*(1+Kalkylvärden!$B$267/100),BF358*(1+Kalkylvärden!$B$268/100))","v":2.1323116157328181},{"$f":"IF((Kalkylvärden!$B$6+BH354-1)<=Kalkylvärden!$B$7,BG358*(1+Kalkylvärden!$B$267/100),BG358*(1+Kalkylvärden!$B$268/100))","v":2.1483039528508145},{"$f":"IF((Kalkylvärden!$B$6+BI354-1)<=Kalkylvärden!$B$7,BH358*(1+Kalkylvärden!$B$267/100),BH358*(1+Kalkylvärden!$B$268/100))","v":2.1644162324971958},{"$f":"IF((Kalkylvärden!$B$6+BJ354-1)<=Kalkylvärden!$B$7,BI358*(1+Kalkylvärden!$B$267/100),BI358*(1+Kalkylvärden!$B$268/100))","v":2.1806493542409249},{"$f":"IF((Kalkylvärden!$B$6+BK354-1)<=Kalkylvärden!$B$7,BJ358*(1+Kalkylvärden!$B$267/100),BJ358*(1+Kalkylvärden!$B$268/100))","v":2.1970042243977321},{"$f":"IF((Kalkylvärden!$B$6+BL354-1)<=Kalkylvärden!$B$7,BK358*(1+Kalkylvärden!$B$267/100),BK358*(1+Kalkylvärden!$B$268/100))","v":2.2134817560807152},{"$f":"IF((Kalkylvärden!$B$6+BM354-1)<=Kalkylvärden!$B$7,BL358*(1+Kalkylvärden!$B$267/100),BL358*(1+Kalkylvärden!$B$268/100))","v":2.2300828692513206},{"$f":"IF((Kalkylvärden!$B$6+BN354-1)<=Kalkylvärden!$B$7,BM358*(1+Kalkylvärden!$B$267/100),BM358*(1+Kalkylvärden!$B$268/100))","v":2.2468084907707055},{"$f":"IF((Kalkylvärden!$B$6+BO354-1)<=Kalkylvärden!$B$7,BN358*(1+Kalkylvärden!$B$267/100),BN358*(1+Kalkylvärden!$B$268/100))","v":2.2636595544514861},{"$f":"IF((Kalkylvärden!$B$6+BP354-1)<=Kalkylvärden!$B$7,BO358*(1+Kalkylvärden!$B$267/100),BO358*(1+Kalkylvärden!$B$268/100))","v":2.2806370011098722},{"$f":"IF((Kalkylvärden!$B$6+BQ354-1)<=Kalkylvärden!$B$7,BP358*(1+Kalkylvärden!$B$267/100),BP358*(1+Kalkylvärden!$B$268/100))","v":2.2977417786181964},{"$f":"IF((Kalkylvärden!$B$6+BR354-1)<=Kalkylvärden!$B$7,BQ358*(1+Kalkylvärden!$B$267/100),BQ358*(1+Kalkylvärden!$B$268/100))","v":2.3149748419578331},{"$f":"IF((Kalkylvärden!$B$6+BS354-1)<=Kalkylvärden!$B$7,BR358*(1+Kalkylvärden!$B$267/100),BR358*(1+Kalkylvärden!$B$268/100))","v":2.3323371532725168}]
["Trafiktillväxt (antal tåg)",1,{"$f":"IF((Kalkylvärden!$B$6+C354-1)<=Kalkylvärden!$B$7,B359*(1+Kalkylvärden!$B$269/100),B359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+D354-1)<=Kalkylvärden!$B$7,C359*(1+Kalkylvärden!$B$269/100),C359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+E354-1)<=Kalkylvärden!$B$7,D359*(1+Kalkylvärden!$B$269/100),D359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+F354-1)<=Kalkylvärden!$B$7,E359*(1+Kalkylvärden!$B$269/100),E359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+G354-1)<=Kalkylvärden!$B$7,F359*(1+Kalkylvärden!$B$269/100),F359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+H354-1)<=Kalkylvärden!$B$7,G359*(1+Kalkylvärden!$B$269/100),G359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+I354-1)<=Kalkylvärden!$B$7,H359*(1+Kalkylvärden!$B$269/100),H359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+J354-1)<=Kalkylvärden!$B$7,I359*(1+Kalkylvärden!$B$269/100),I359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+K354-1)<=Kalkylvärden!$B$7,J359*(1+Kalkylvärden!$B$269/100),J359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+L354-1)<=Kalkylvärden!$B$7,K359*(1+Kalkylvärden!$B$269/100),K359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+M354-1)<=Kalkylvärden!$B$7,L359*(1+Kalkylvärden!$B$269/100),L359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+N354-1)<=Kalkylvärden!$B$7,M359*(1+Kalkylvärden!$B$269/100),M359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+O354-1)<=Kalkylvärden!$B$7,N359*(1+Kalkylvärden!$B$269/100),N359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+P354-1)<=Kalkylvärden!$B$7,O359*(1+Kalkylvärden!$B$269/100),O359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Q354-1)<=Kalkylvärden!$B$7,P359*(1+Kalkylvärden!$B$269/100),P359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+R354-1)<=Kalkylvärden!$B$7,Q359*(1+Kalkylvärden!$B$269/100),Q359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+S354-1)<=Kalkylvärden!$B$7,R359*(1+Kalkylvärden!$B$269/100),R359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+T354-1)<=Kalkylvärden!$B$7,S359*(1+Kalkylvärden!$B$269/100),S359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+U354-1)<=Kalkylvärden!$B$7,T359*(1+Kalkylvärden!$B$269/100),T359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+V354-1)<=Kalkylvärden!$B$7,U359*(1+Kalkylvärden!$B$269/100),U359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+W354-1)<=Kalkylvärden!$B$7,V359*(1+Kalkylvärden!$B$269/100),V359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+X354-1)<=Kalkylvärden!$B$7,W359*(1+Kalkylvärden!$B$269/100),W359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Y354-1)<=Kalkylvärden!$B$7,X359*(1+Kalkylvärden!$B$269/100),X359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+Z354-1)<=Kalkylvärden!$B$7,Y359*(1+Kalkylvärden!$B$269/100),Y359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AA354-1)<=Kalkylvärden!$B$7,Z359*(1+Kalkylvärden!$B$269/100),Z359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AB354-1)<=Kalkylvärden!$B$7,AA359*(1+Kalkylvärden!$B$269/100),AA359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AC354-1)<=Kalkylvärden!$B$7,AB359*(1+Kalkylvärden!$B$269/100),AB359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AD354-1)<=Kalkylvärden!$B$7,AC359*(1+Kalkylvärden!$B$269/100),AC359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AE354-1)<=Kalkylvärden!$B$7,AD359*(1+Kalkylvärden!$B$269/100),AD359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AF354-1)<=Kalkylvärden!$B$7,AE359*(1+Kalkylvärden!$B$269/100),AE359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AG354-1)<=Kalkylvärden!$B$7,AF359*(1+Kalkylvärden!$B$269/100),AF359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AH354-1)<=Kalkylvärden!$B$7,AG359*(1+Kalkylvärden!$B$269/100),AG359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AI354-1)<=Kalkylvärden!$B$7,AH359*(1+Kalkylvärden!$B$269/100),AH359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AJ354-1)<=Kalkylvärden!$B$7,AI359*(1+Kalkylvärden!$B$269/100),AI359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AK354-1)<=Kalkylvärden!$B$7,AJ359*(1+Kalkylvärden!$B$269/100),AJ359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AL354-1)<=Kalkylvärden!$B$7,AK359*(1+Kalkylvärden!$B$269/100),AK359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AM354-1)<=Kalkylvärden!$B$7,AL359*(1+Kalkylvärden!$B$269/100),AL359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AN354-1)<=Kalkylvärden!$B$7,AM359*(1+Kalkylvärden!$B$269/100),AM359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AO354-1)<=Kalkylvärden!$B$7,AN359*(1+Kalkylvärden!$B$269/100),AN359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AP354-1)<=Kalkylvärden!$B$7,AO359*(1+Kalkylvärden!$B$269/100),AO359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AQ354-1)<=Kalkylvärden!$B$7,AP359*(1+Kalkylvärden!$B$269/100),AP359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AR354-1)<=Kalkylvärden!$B$7,AQ359*(1+Kalkylvärden!$B$269/100),AQ359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AS354-1)<=Kalkylvärden!$B$7,AR359*(1+Kalkylvärden!$B$269/100),AR359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AT354-1)<=Kalkylvärden!$B$7,AS359*(1+Kalkylvärden!$B$269/100),AS359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AU354-1)<=Kalkylvärden!$B$7,AT359*(1+Kalkylvärden!$B$269/100),AT359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AV354-1)<=Kalkylvärden!$B$7,AU359*(1+Kalkylvärden!$B$269/100),AU359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AW354-1)<=Kalkylvärden!$B$7,AV359*(1+Kalkylvärden!$B$269/100),AV359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AX354-1)<=Kalkylvärden!$B$7,AW359*(1+Kalkylvärden!$B$269/100),AW359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AY354-1)<=Kalkylvärden!$B$7,AX359*(1+Kalkylvärden!$B$269/100),AX359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+AZ354-1)<=Kalkylvärden!$B$7,AY359*(1+Kalkylvärden!$B$269/100),AY359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BA354-1)<=Kalkylvärden!$B$7,AZ359*(1+Kalkylvärden!$B$269/100),AZ359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BB354-1)<=Kalkylvärden!$B$7,BA359*(1+Kalkylvärden!$B$269/100),BA359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BC354-1)<=Kalkylvärden!$B$7,BB359*(1+Kalkylvärden!$B$269/100),BB359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BD354-1)<=Kalkylvärden!$B$7,BC359*(1+Kalkylvärden!$B$269/100),BC359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BE354-1)<=Kalkylvärden!$B$7,BD359*(1+Kalkylvärden!$B$269/100),BD359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BF354-1)<=Kalkylvärden!$B$7,BE359*(1+Kalkylvärden!$B$269/100),BE359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BG354-1)<=Kalkylvärden!$B$7,BF359*(1+Kalkylvärden!$B$269/100),BF359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BH354-1)<=Kalkylvärden!$B$7,BG359*(1+Kalkylvärden!$B$269/100),BG359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BI354-1)<=Kalkylvärden!$B$7,BH359*(1+Kalkylvärden!$B$269/100),BH359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BJ354-1)<=Kalkylvärden!$B$7,BI359*(1+Kalkylvärden!$B$269/100),BI359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BK354-1)<=Kalkylvärden!$B$7,BJ359*(1+Kalkylvärden!$B$269/100),BJ359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BL354-1)<=Kalkylvärden!$B$7,BK359*(1+Kalkylvärden!$B$269/100),BK359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BM354-1)<=Kalkylvärden!$B$7,BL359*(1+Kalkylvärden!$B$269/100),BL359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BN354-1)<=Kalkylvärden!$B$7,BM359*(1+Kalkylvärden!$B$269/100),BM359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BO354-1)<=Kalkylvärden!$B$7,BN359*(1+Kalkylvärden!$B$269/100),BN359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BP354-1)<=Kalkylvärden!$B$7,BO359*(1+Kalkylvärden!$B$269/100),BO359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BQ354-1)<=Kalkylvärden!$B$7,BP359*(1+Kalkylvärden!$B$269/100),BP359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BR354-1)<=Kalkylvärden!$B$7,BQ359*(1+Kalkylvärden!$B$269/100),BQ359*(1+Kalkylvärden!$B$270/100))","v":1},{"$f":"IF((Kalkylvärden!$B$6+BS354-1)<=Kalkylvärden!$B$7,BR359*(1+Kalkylvärden!$B$269/100),BR359*(1+Kalkylvärden!$B$270/100))","v":1}]
["Trafiktillväxt (Gång och cykel)",1,{"$f":"IF((Kalkylvärden!$B$6+C354-1)<=Kalkylvärden!$B$8,B360*(1+$B$12/100),B360*(1+$B$13/100))","v":1.0001},{"$f":"IF((Kalkylvärden!$B$6+D354-1)<=Kalkylvärden!$B$8,C360*(1+$B$12/100),C360*(1+$B$13/100))","v":1.0002000099999999},{"$f":"IF((Kalkylvärden!$B$6+E354-1)<=Kalkylvärden!$B$8,D360*(1+$B$12/100),D360*(1+$B$13/100))","v":1.0003000300009999},{"$f":"IF((Kalkylvärden!$B$6+F354-1)<=Kalkylvärden!$B$8,E360*(1+$B$12/100),E360*(1+$B$13/100))","v":1.0004000600039999},{"$f":"IF((Kalkylvärden!$B$6+G354-1)<=Kalkylvärden!$B$8,F360*(1+$B$12/100),F360*(1+$B$13/100))","v":1.0005001000100002},{"$f":"IF((Kalkylvärden!$B$6+H354-1)<=Kalkylvärden!$B$8,G360*(1+$B$12/100),G360*(1+$B$13/100))","v":1.0006001500200012},{"$f":"IF((Kalkylvärden!$B$6+I354-1)<=Kalkylvärden!$B$8,H360*(1+$B$12/100),H360*(1+$B$13/100))","v":1.0007002100350033},{"$f":"IF((Kalkylvärden!$B$6+J354-1)<=Kalkylvärden!$B$8,I360*(1+$B$12/100),I360*(1+$B$13/100))","v":1.0008002800560067},{"$f":"IF((Kalkylvärden!$B$6+K354-1)<=Kalkylvärden!$B$8,J360*(1+$B$12/100),J360*(1+$B$13/100))","v":1.0009003600840123},{"$f":"IF((Kalkylvärden!$B$6+L354-1)<=Kalkylvärden!$B$8,K360*(1+$B$12/100),K360*(1+$B$13/100))","v":1.0010004501200207},{"$f":"IF((Kalkylvärden!$B$6+M354-1)<=Kalkylvärden!$B$8,L360*(1+$B$12/100),L360*(1+$B$13/100))","v":1.0011005501650327},{"$f":"IF((Kalkylvärden!$B$6+N354-1)<=Kalkylvärden!$B$8,M360*(1+$B$12/100),M360*(1+$B$13/100))","v":1.0012006602200492},{"$f":"IF((Kalkylvärden!$B$6+O354-1)<=Kalkylvärden!$B$8,N360*(1+$B$12/100),N360*(1+$B$13/100))","v":1.0013007802860712},{"$f":"IF((Kalkylvärden!$B$6+P354-1)<=Kalkylvärden!$B$8,O360*(1+$B$12/100),O360*(1+$B$13/100))","v":1.0014009103640997},{"$f":"IF((Kalkylvärden!$B$6+Q354-1)<=Kalkylvärden!$B$8,P360*(1+$B$12/100),P360*(1+$B$13/100))","v":1.001501050455136},{"$f":"IF((Kalkylvärden!$B$6+R354-1)<=Kalkylvärden!$B$8,Q360*(1+$B$12/100),Q360*(1+$B$13/100))","v":1.0016012005601815},{"$f":"IF((Kalkylvärden!$B$6+S354-1)<=Kalkylvärden!$B$8,R360*(1+$B$12/100),R360*(1+$B$13/100))","v":1.0017013606802376},{"$f":"IF((Kalkylvärden!$B$6+T354-1)<=Kalkylvärden!$B$8,S360*(1+$B$12/100),S360*(1+$B$13/100))","v":1.0018015308163057},{"$f":"IF((Kalkylvärden!$B$6+U354-1)<=Kalkylvärden!$B$8,T360*(1+$B$12/100),T360*(1+$B$13/100))","v":1.0019017109693873},{"$f":"IF((Kalkylvärden!$B$6+V354-1)<=Kalkylvärden!$B$8,U360*(1+$B$12/100),U360*(1+$B$13/100))","v":1.0020019011404842},{"$f":"IF((Kalkylvärden!$B$6+W354-1)<=Kalkylvärden!$B$8,V360*(1+$B$12/100),V360*(1+$B$13/100))","v":1.0021021013305982},{"$f":"IF((Kalkylvärden!$B$6+X354-1)<=Kalkylvärden!$B$8,W360*(1+$B$12/100),W360*(1+$B$13/100))","v":1.0022023115407312},{"$f":"IF((Kalkylvärden!$B$6+Y354-1)<=Kalkylvärden!$B$8,X360*(1+$B$12/100),X360*(1+$B$13/100))","v":1.0023025317718852},{"$f":"IF((Kalkylvärden!$B$6+Z354-1)<=Kalkylvärden!$B$8,Y360*(1+$B$12/100),Y360*(1+$B$13/100))","v":1.0024027620250624},{"$f":"IF((Kalkylvärden!$B$6+AA354-1)<=Kalkylvärden!$B$8,Z360*(1+$B$12/100),Z360*(1+$B$13/100))","v":1.0025030023012649},{"$f":"IF((Kalkylvärden!$B$6+AB354-1)<=Kalkylvärden!$B$8,AA360*(1+$B$12/100),AA360*(1+$B$13/100))","v":1.002603252601495},{"$f":"IF((Kalkylvärden!$B$6+AC354-1)<=Kalkylvärden!$B$8,AB360*(1+$B$12/100),AB360*(1+$B$13/100))","v":1.0027035129267552},{"$f":"IF((Kalkylvärden!$B$6+AD354-1)<=Kalkylvärden!$B$8,AC360*(1+$B$12/100),AC360*(1+$B$13/100))","v":1.0028037832780479},{"$f":"IF((Kalkylvärden!$B$6+AE354-1)<=Kalkylvärden!$B$8,AD360*(1+$B$12/100),AD360*(1+$B$13/100))","v":1.0029040636563757},{"$f":"IF((Kalkylvärden!$B$6+AF354-1)<=Kalkylvärden!$B$8,AE360*(1+$B$12/100),AE360*(1+$B$13/100))","v":1.0030043540627414},{"$f":"IF((Kalkylvärden!$B$6+AG354-1)<=Kalkylvärden!$B$8,AF360*(1+$B$12/100),AF360*(1+$B$13/100))","v":1.0031046544981477},{"$f":"IF((Kalkylvärden!$B$6+AH354-1)<=Kalkylvärden!$B$8,AG360*(1+$B$12/100),AG360*(1+$B$13/100))","v":1.0032049649635975},{"$f":"IF((Kalkylvärden!$B$6+AI354-1)<=Kalkylvärden!$B$8,AH360*(1+$B$12/100),AH360*(1+$B$13/100))","v":1.0033052854600939},{"$f":"IF((Kalkylvärden!$B$6+AJ354-1)<=Kalkylvärden!$B$8,AI360*(1+$B$12/100),AI360*(1+$B$13/100))","v":1.00340561598864},{"$f":"IF((Kalkylvärden!$B$6+AK354-1)<=Kalkylvärden!$B$8,AJ360*(1+$B$12/100),AJ360*(1+$B$13/100))","v":1.0035059565502389},{"$f":"IF((Kalkylvärden!$B$6+AL354-1)<=Kalkylvärden!$B$8,AK360*(1+$B$12/100),AK360*(1+$B$13/100))","v":1.0036063071458938},{"$f":"IF((Kalkylvärden!$B$6+AM354-1)<=Kalkylvärden!$B$8,AL360*(1+$B$12/100),AL360*(1+$B$13/100))","v":1.0037066677766084},{"$f":"IF((Kalkylvärden!$B$6+AN354-1)<=Kalkylvärden!$B$8,AM360*(1+$B$12/100),AM360*(1+$B$13/100))","v":1.0038070384433861},{"$f":"IF((Kalkylvärden!$B$6+AO354-1)<=Kalkylvärden!$B$8,AN360*(1+$B$12/100),AN360*(1+$B$13/100))","v":1.0039074191472306},{"$f":"IF((Kalkylvärden!$B$6+AP354-1)<=Kalkylvärden!$B$8,AO360*(1+$B$12/100),AO360*(1+$B$13/100))","v":1.0040078098891454},{"$f":"IF((Kalkylvärden!$B$6+AQ354-1)<=Kalkylvärden!$B$8,AP360*(1+$B$12/100),AP360*(1+$B$13/100))","v":1.0041082106701342},{"$f":"IF((Kalkylvärden!$B$6+AR354-1)<=Kalkylvärden!$B$8,AQ360*(1+$B$12/100),AQ360*(1+$B$13/100))","v":1.0042086214912012},{"$f":"IF((Kalkylvärden!$B$6+AS354-1)<=Kalkylvärden!$B$8,AR360*(1+$B$12/100),AR360*(1+$B$13/100))","v":1.0043090423533503},{"$f":"IF((Kalkylvärden!$B$6+AT354-1)<=Kalkylvärden!$B$8,AS360*(1+$B$12/100),AS360*(1+$B$13/100))","v":1.0044094732575857},{"$f":"IF((Kalkylvärden!$B$6+AU354-1)<=Kalkylvärden!$B$8,AT360*(1+$B$12/100),AT360*(1+$B$13/100))","v":1.0045099142049114},{"$f":"IF((Kalkylvärden!$B$6+AV354-1)<=Kalkylvärden!$B$8,AU360*(1+$B$12/100),AU360*(1+$B$13/100))","v":1.0046103651963318},{"$f":"IF((Kalkylvärden!$B$6+AW354-1)<=Kalkylvärden!$B$8,AV360*(1+$B$12/100),AV360*(1+$B$13/100))","v":1.0047108262328515},{"$f":"IF((Kalkylvärden!$B$6+AX354-1)<=Kalkylvärden!$B$8,AW360*(1+$B$12/100),AW360*(1+$B$13/100))","v":1.0048112973154748},{"$f":"IF((Kalkylvärden!$B$6+AY354-1)<=Kalkylvärden!$B$8,AX360*(1+$B$12/100),AX360*(1+$B$13/100))","v":1.0049117784452064},{"$f":"IF((Kalkylvärden!$B$6+AZ354-1)<=Kalkylvärden!$B$8,AY360*(1+$B$12/100),AY360*(1+$B$13/100))","v":1.005012269623051},{"$f":"IF((Kalkylvärden!$B$6+BA354-1)<=Kalkylvärden!$B$8,AZ360*(1+$B$12/100),AZ360*(1+$B$13/100))","v":1.0051127708500134},{"$f":"IF((Kalkylvärden!$B$6+BB354-1)<=Kalkylvärden!$B$8,BA360*(1+$B$12/100),BA360*(1+$B$13/100))","v":1.0052132821270983},{"$f":"IF((Kalkylvärden!$B$6+BC354-1)<=Kalkylvärden!$B$8,BB360*(1+$B$12/100),BB360*(1+$B$13/100))","v":1.0053138034553109},{"$f":"IF((Kalkylvärden!$B$6+BD354-1)<=Kalkylvärden!$B$8,BC360*(1+$B$12/100),BC360*(1+$B$13/100))","v":1.0054143348356563},{"$f":"IF((Kalkylvärden!$B$6+BE354-1)<=Kalkylvärden!$B$8,BD360*(1+$B$12/100),BD360*(1+$B$13/100))","v":1.0055148762691399},{"$f":"IF((Kalkylvärden!$B$6+BF354-1)<=Kalkylvärden!$B$8,BE360*(1+$B$12/100),BE360*(1+$B$13/100))","v":1.0056154277567668},{"$f":"IF((Kalkylvärden!$B$6+BG354-1)<=Kalkylvärden!$B$8,BF360*(1+$B$12/100),BF360*(1+$B$13/100))","v":1.0057159892995424},{"$f":"IF((Kalkylvärden!$B$6+BH354-1)<=Kalkylvärden!$B$8,BG360*(1+$B$12/100),BG360*(1+$B$13/100))","v":1.0058165608984724},{"$f":"IF((Kalkylvärden!$B$6+BI354-1)<=Kalkylvärden!$B$8,BH360*(1+$B$12/100),BH360*(1+$B$13/100))","v":1.0059171425545621},{"$f":"IF((Kalkylvärden!$B$6+BJ354-1)<=Kalkylvärden!$B$8,BI360*(1+$B$12/100),BI360*(1+$B$13/100))","v":1.0060177342688175},{"$f":"IF((Kalkylvärden!$B$6+BK354-1)<=Kalkylvärden!$B$8,BJ360*(1+$B$12/100),BJ360*(1+$B$13/100))","v":1.0061183360422443},{"$f":"IF((Kalkylvärden!$B$6+BL354-1)<=Kalkylvärden!$B$8,BK360*(1+$B$12/100),BK360*(1+$B$13/100))","v":1.0062189478758485},{"$f":"IF((Kalkylvärden!$B$6+BM354-1)<=Kalkylvärden!$B$8,BL360*(1+$B$12/100),BL360*(1+$B$13/100))","v":1.0063195697706362},{"$f":"IF((Kalkylvärden!$B$6+BN354-1)<=Kalkylvärden!$B$8,BM360*(1+$B$12/100),BM360*(1+$B$13/100))","v":1.0064202017276132},{"$f":"IF((Kalkylvärden!$B$6+BO354-1)<=Kalkylvärden!$B$8,BN360*(1+$B$12/100),BN360*(1+$B$13/100))","v":1.0065208437477859},{"$f":"IF((Kalkylvärden!$B$6+BP354-1)<=Kalkylvärden!$B$8,BO360*(1+$B$12/100),BO360*(1+$B$13/100))","v":1.0066214958321607},{"$f":"IF((Kalkylvärden!$B$6+BQ354-1)<=Kalkylvärden!$B$8,BP360*(1+$B$12/100),BP360*(1+$B$13/100))","v":1.0067221579817438},{"$f":"IF((Kalkylvärden!$B$6+BR354-1)<=Kalkylvärden!$B$8,BQ360*(1+$B$12/100),BQ360*(1+$B$13/100))","v":1.0068228301975419},{"$f":"IF((Kalkylvärden!$B$6+BS354-1)<=Kalkylvärden!$B$8,BR360*(1+$B$12/100),BR360*(1+$B$13/100))","v":1.0069235124805618}]
["Trafiktillväxt (Pb och Lb) * Trafiktillväxt (antal tåg)",{"$f":"B358*B359","v":1},{"$f":"C358*C359","v":1.03},1.0609,1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222,1.3842338707244459,1.4257608868461793,1.4685337134515648,1.5125897248551119,1.5579674166007653,1.5696521722252712,1.5814245635169608,1.5932852477433381,1.6052348871014133,1.617274148754674,1.6294037048703343,1.641624232656862,1.6539364144017885,1.6663409375098019,1.6788384945411257,1.6914297832501841,1.7041155066245606,1.7168963729242448,1.7297730957211768,1.7427463939390857,1.7558169918936291,1.7689856193328313,1.7822530114778277,1.7956199090639116,1.809087058381891,1.8226552113197554,1.8363251254046538,1.8500975638451889,1.8639732955740278,1.8779530952908332,1.8920377435055147,1.9062280265818061,1.9205247367811698,1.9349286723070287,1.9494406373493316,1.9640614421294518,1.9787919029454228,1.9936328422175136,2.008585088534145,2.023649476698151,2.0388268477733873,2.0541180491316879,2.0695239345001757,2.085045364008927,2.1006832042389942,2.116438328270787,2.1323116157328181,2.1483039528508145,2.1644162324971958,2.1806493542409249,2.1970042243977321,2.2134817560807152,2.2300828692513206,2.2468084907707055,{"$f":"BO358*BO359","v":2.2636595544514861},2.2806370011098722,2.2977417786181964,2.3149748419578331,2.3323371532725168]
["Trafiktillväxt (antal tåg) * (Gång och cykel)",{"$f":"B359*B360","v":1},{"$f":"C359*C360","v":1.0001},1.0002000099999999,1.0003000300009999,1.0004000600039999,1.0005001000100002,1.0006001500200012,1.0007002100350033,1.0008002800560067,1.0009003600840123,1.0010004501200207,1.0011005501650327,1.0012006602200492,1.0013007802860712,1.0014009103640997,1.001501050455136,1.0016012005601815,1.0017013606802376,1.0018015308163057,1.0019017109693873,1.0020019011404842,1.0021021013305982,1.0022023115407312,1.0023025317718852,1.0024027620250624,1.0025030023012649,1.002603252601495,1.0027035129267552,1.0028037832780479,1.0029040636563757,1.0030043540627414,1.0031046544981477,1.0032049649635975,1.0033052854600939,1.00340561598864,1.0035059565502389,1.0036063071458938,1.0037066677766084,1.0038070384433861,1.0039074191472306,1.0040078098891454,1.0041082106701342,1.0042086214912012,1.0043090423533503,1.0044094732575857,1.0045099142049114,1.0046103651963318,1.0047108262328515,1.0048112973154748,1.0049117784452064,1.005012269623051,1.0051127708500134,1.0052132821270983,1.0053138034553109,1.0054143348356563,1.0055148762691399,1.0056154277567668,1.0057159892995424,1.0058165608984724,1.0059171425545621,1.0060177342688175,1.0061183360422443,1.0062189478758485,1.0063195697706362,1.0064202017276132,{"$f":"BO359*BO360","v":1.0065208437477859},1.0066214958321607,1.0067221579817438,1.0068228301975419,1.0069235124805618]
[]
["Diskonteringsnuvärde UTAN uppräkning med real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"B358/B355","v":1},{"$f":"C358/C355","v":0.99516908212560395},0.99036150201871698,0.98557714693650111,0.9808159046807694,0.97607766359535508,0.97136231256349348,0.96666974100521585,0.96199983887475615,0.95735249665797006,0.95272760536976731,0.94812505655155588,0.94354474226869811,0.93898655510798013,0.9344503881750913,0.92993613509212003,0.90522768705827172,0.88117574368232732,0.85776286160381154,0.83497206093317899,0.81278681293736998,0.79119102805256092,0.77016904421541565,0.74970561550437809,0.72978590108276431,0.7103954544356379,0.69152021289266208,0.67314648742933048,0.65526095273917917,0.63785063756978089,0.62090291531551134,0.6044054948602684,0.58834641166349821,0.57271401908306718,0.55749697992868619,0.54268425823975985,0.52826511128169873,0.51422908175489035,0.50056599021067838,0.4872659276688488,0.47431924843127082,0.46171656308647879,0.44944873170012306,0.43750685718635163,0.42588227885531343,0.41456656613210469,0.40355151244260434,0.39282912926176233,0.38239164032002476,0.37223147596369566,0.36234126766514335,0.35271384267887151,0.34334221883957783,0.33421959949842972,0.32533936859388207,0.31669508585346495,0.30828048212305903,0.30008945482027249,0.29211606350862274,0.28435452558931151,0.27679921210746994,0.26944464366983195,0.26228548647087507,0.25531654842454748,0.24853277539877455,{"$f":"BO358/BO355","v":0.24192924755001491},0.23550117575520776,0.22924389813852353,0.22315287669039852]
["Diskonteringsnuvärde (G/C)",{"$f":"B360/B355","v":1},{"$f":"C360/C355","v":0.96628019323671499},0.93369741184158328,0.90221331553890582,0.87179085687967117,0.84239423764769006,0.81398886673570514,0.78654131944191186,0.76001929813899149,0.73439159426937728,0.70962805162203302,0.68569953084753166,0.6625778751696777,0.64023587725332831,0.61864724718942365,0.59778658155955811,0.57762933354368518,0.55815178403578714,0.53933101373351766,0.52114487616897687,0.50357197164888279,0.48659162207347612,0.47018384660452511,0.45432933815380244,0.43900944066436515,0.4242061271579049,0.40990197852233884,0.39608016301467741,0.38272441645505206,0.36981902308859677,0.35734879709266243,0.34529906470760552,0.33365564697012212,0.32240484302881078,0.31153341402233209,0.30102856750119261,0.29087794237482389,0.2810695943662429,0.27159198195717832,0.26243395280712473,0.25358473063034348,0.24503390251536863,0.23677140667209676,0.22878752059204246,0.22107284960782775,0.21361831583844304,0.20641514750727233,0.19945486862031217,0.19272928899243888,0.18623049460998856,0.17995083831830877,0.17388293082332429,0.16801963199652811,0.16235404247316695,0.15687949553373359,0.15158954925921445,0.14647797895086029,0.14153876980556077,0.13676610983820417,0.13215438304269367,0.12769816278357288,0.12339220541048433,0.11923144408794722,0.11521098283319424,0.11132609075505079,{"$f":"BO360/BO355","v":0.10757219648707857},0.10394488280843214,0.1004398814460995,9.7053068052409763E-2]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"B361/B355","v":1},{"$f":"C361/C355","v":0.99516908212560395},0.99036150201871698,0.98557714693650111,0.9808159046807694,0.97607766359535508,0.97136231256349348,0.96666974100521585,0.96199983887475615,0.95735249665797006,0.95272760536976731,0.94812505655155588,0.94354474226869811,0.93898655510798013,0.9344503881750913,0.92993613509212003,0.90522768705827172,0.88117574368232732,0.85776286160381154,0.83497206093317899,0.81278681293736998,0.79119102805256092,0.77016904421541565,0.74970561550437809,0.72978590108276431,0.7103954544356379,0.69152021289266208,0.67314648742933048,0.65526095273917917,0.63785063756978089,0.62090291531551134,0.6044054948602684,0.58834641166349821,0.57271401908306718,0.55749697992868619,0.54268425823975985,0.52826511128169873,0.51422908175489035,0.50056599021067838,0.4872659276688488,0.47431924843127082,0.46171656308647879,0.44944873170012306,0.43750685718635163,0.42588227885531343,0.41456656613210469,0.40355151244260434,0.39282912926176233,0.38239164032002476,0.37223147596369566,0.36234126766514335,0.35271384267887151,0.34334221883957783,0.33421959949842972,0.32533936859388207,0.31669508585346495,0.30828048212305903,0.30008945482027249,0.29211606350862274,0.28435452558931151,0.27679921210746994,0.26944464366983195,0.26228548647087507,0.25531654842454748,0.24853277539877455,{"$f":"BO361/BO355","v":0.24192924755001491},0.23550117575520776,0.22924389813852353,0.22315287669039852]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"B362/B355","v":1},{"$f":"C362/C355","v":0.96628019323671499},0.93369741184158328,0.90221331553890582,0.87179085687967117,0.84239423764769006,0.81398886673570514,0.78654131944191186,0.76001929813899149,0.73439159426937728,0.70962805162203302,0.68569953084753166,0.6625778751696777,0.64023587725332831,0.61864724718942365,0.59778658155955811,0.57762933354368518,0.55815178403578714,0.53933101373351766,0.52114487616897687,0.50357197164888279,0.48659162207347612,0.47018384660452511,0.45432933815380244,0.43900944066436515,0.4242061271579049,0.40990197852233884,0.39608016301467741,0.38272441645505206,0.36981902308859677,0.35734879709266243,0.34529906470760552,0.33365564697012212,0.32240484302881078,0.31153341402233209,0.30102856750119261,0.29087794237482389,0.2810695943662429,0.27159198195717832,0.26243395280712473,0.25358473063034348,0.24503390251536863,0.23677140667209676,0.22878752059204246,0.22107284960782775,0.21361831583844304,0.20641514750727233,0.19945486862031217,0.19272928899243888,0.18623049460998856,0.17995083831830877,0.17388293082332429,0.16801963199652811,0.16235404247316695,0.15687949553373359,0.15158954925921445,0.14647797895086029,0.14153876980556077,0.13676610983820417,0.13215438304269367,0.12769816278357288,0.12339220541048433,0.11923144408794722,0.11521098283319424,0.11132609075505079,{"$f":"BO362/BO355","v":0.10757219648707857},0.10394488280843214,0.1004398814460995,9.7053068052409763E-2]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"(B358*B376)/B355","v":1},{"$f":"(C358*C376)/C355","v":1.010096618357488},1.0202951784172325,1.0305967094456963,1.0410022511014525,1.0515128535401095,1.0621295775202968,1.0728534945107191,1.0836856867982914,1.094627247597366,1.105679281160064,1.1168429028877185,1.1281192394434445,1.1395094288658449,1.1510146206838621,1.1626359760327958,1.1487208522133696,1.1349722729314438,1.1213882448822281,1.1079667986179977,1.0947059882625576,1.0816038912291255,1.0686586079415883,1.0558682615590991,1.0432309977039655,1.0307449841927987,1.0184084107708775,1.0062194888496947,0.99417645124764065,0.98227755193379529,0.9705210657747807,0.95890528828465027,0.94742853537776528,0.93608914312463276,0.92488546751066525,0.91381588419782633,0.90287878828913015,0.89207259409595963,0.88139573490816847,0.87084666276693667,0.86042384824034235,0.83756234502622717,0.81530827305693121,0.79364549285493546,0.77255829376941809,0.75203138258230806,0.73204987241707764,0.71259927194222805,0.69366547486163754,0.67523474968415453,0.65729372976501033,0.63982940361183382,0.62282910544823444,0.60628050602811245,0.59017160369403221,0.57449071567317622,0.55922646960456557,0.54436779529140089,0.52990391667254733,0.51582434400733468,0.50211886626800939,0.48877754373431859,0.47579070078485597,0.46314891887994442,0.45084302973096052,{"$f":"(BO358*BO376)/BO355","v":0.43886410865115244},0.4272034680831267,0.41585265129830934,0.40480342626381327]
["Diskonteringsnuvärde (G/C)",{"$f":"(B360*B376)/B355","v":1},{"$f":"(C360*C376)/C355","v":0.98077439613526562},0.9619184161144948,0.94342495369608492,0.9252870392602186,0.90749783718222854,0.89005064325645977,0.87293888216965909,0.85615610502294137,0.83969598690139635,0.82355232449042293,0.80771903373788878,0.79219014756123796,0.77695981359868038,0.76202229200361404,0.74737195328145567,0.73300327616805372,0.71891084554889417,0.70508935041831011,0.6915335818779248,0.67823843117357874,0.66519888776999669,0.65241003746246884,0.63986706052483877,0.62756522989309638,0.61549990938389076,0.60366655194729613,0.59206069795316729,0.58067797351044148,0.56951408881875332,0.55856483655173861,0.54782609027142481,0.53729380287310025,0.52696400506008534,0.51683280384782637,0.50689638109674817,0.49715099207331459,0.48759296403875335,0.47821869486491259,0.46902465167672952,0.4600073695207979,0.44449600991086957,0.42950769034962377,0.41502477402768956,0.40103021884549989,0.38750755735979181,0.37444087740630699,0.36181480337589145,0.3496144781219605,0.33782554547804133,0.32643413336482047,0.31542683746681838,0.30479070545948311,0.29451322176814404,0.28458229284088971,0.27498623291804231,0.26571375028148231,0.25675393396764296,0.24809624092854077,0.23973048362573293,0.23164681804260434,0.22383573210087793,0.21628803446771788,0.20899484374025576,0.20194757799481139,{"$f":"(BO360*BO376)/BO355","v":0.19513794468851295},0.18855793090143169,0.18219979390775057,0.17605605206487085]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"(B361*B376)/B355","v":1},{"$f":"(C361*C376)/C355","v":1.010096618357488},1.0202951784172325,1.0305967094456963,1.0410022511014525,1.0515128535401095,1.0621295775202968,1.0728534945107191,1.0836856867982914,1.094627247597366,1.105679281160064,1.1168429028877185,1.1281192394434445,1.1395094288658449,1.1510146206838621,1.1626359760327958,1.1487208522133696,1.1349722729314438,1.1213882448822281,1.1079667986179977,1.0947059882625576,1.0816038912291255,1.0686586079415883,1.0558682615590991,1.0432309977039655,1.0307449841927987,1.0184084107708775,1.0062194888496947,0.99417645124764065,0.98227755193379529,0.9705210657747807,0.95890528828465027,0.94742853537776528,0.93608914312463276,0.92488546751066525,0.91381588419782633,0.90287878828913015,0.89207259409595963,0.88139573490816847,0.87084666276693667,0.86042384824034235,0.83756234502622717,0.81530827305693121,0.79364549285493546,0.77255829376941809,0.75203138258230806,0.73204987241707764,0.71259927194222805,0.69366547486163754,0.67523474968415453,0.65729372976501033,0.63982940361183382,0.62282910544823444,0.60628050602811245,0.59017160369403221,0.57449071567317622,0.55922646960456557,0.54436779529140089,0.52990391667254733,0.51582434400733468,0.50211886626800939,0.48877754373431859,0.47579070078485597,0.46314891887994442,0.45084302973096052,{"$f":"(BO361*BO376)/BO355","v":0.43886410865115244},0.4272034680831267,0.41585265129830934,0.40480342626381327]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"(B362*B376)/B355","v":1},{"$f":"(C362*C376)/C355","v":0.98077439613526562},0.9619184161144948,0.94342495369608492,0.9252870392602186,0.90749783718222854,0.89005064325645977,0.87293888216965909,0.85615610502294137,0.83969598690139635,0.82355232449042293,0.80771903373788878,0.79219014756123796,0.77695981359868038,0.76202229200361404,0.74737195328145567,0.73300327616805372,0.71891084554889417,0.70508935041831011,0.6915335818779248,0.67823843117357874,0.66519888776999669,0.65241003746246884,0.63986706052483877,0.62756522989309638,0.61549990938389076,0.60366655194729613,0.59206069795316729,0.58067797351044148,0.56951408881875332,0.55856483655173861,0.54782609027142481,0.53729380287310025,0.52696400506008534,0.51683280384782637,0.50689638109674817,0.49715099207331459,0.48759296403875335,0.47821869486491259,0.46902465167672952,0.4600073695207979,0.44449600991086957,0.42950769034962377,0.41502477402768956,0.40103021884549989,0.38750755735979181,0.37444087740630699,0.36181480337589145,0.3496144781219605,0.33782554547804133,0.32643413336482047,0.31542683746681838,0.30479070545948311,0.29451322176814404,0.28458229284088971,0.27498623291804231,0.26571375028148231,0.25675393396764296,0.24809624092854077,0.23973048362573293,0.23164681804260434,0.22383573210087793,0.21628803446771788,0.20899484374025576,0.20194757799481139,{"$f":"(BO362*BO376)/BO355","v":0.19513794468851295},0.18855793090143169,0.18219979390775057,0.17605605206487085]
[]
["Uppräkningsfaktor för real BNP",{"$f":"B44","v":1},1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615333,1.2135524440334562,1.2317557306939577,1.2502320666543669,1.2689855476541823,1.2880203308689948,1.3073406358320296,1.32695074536951,1.3468550065500522,1.3670578316483029,1.3875636991230271,1.4083771546098725,1.4295028119290203,1.4509453541079556,1.4727095344195746,1.4948001774358681,1.5172221800974057,1.5399805127988668,1.5630802204908494,1.586526423798212,{"$f":"AH44","v":1.6103243201551849},1.6344791849575124,1.6589963727318748,1.6838813183228529,1.7091395380976955,1.7347766311691606,1.7607982806366977,1.7872102548462478,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415,1.8140184086689415]
[]
[]
["HÖG TRAFIKTILLVÄXT"]
[]
["Trafiksäkerhet, extern effekt"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B382+1","v":2026},{"$f":"C382+1","v":2027},{"$f":"D382+1","v":2028},{"$f":"E382+1","v":2029},{"$f":"F382+1","v":2030},{"$f":"G382+1","v":2031},{"$f":"H382+1","v":2032},{"$f":"I382+1","v":2033},{"$f":"J382+1","v":2034},{"$f":"K382+1","v":2035},{"$f":"L382+1","v":2036},{"$f":"M382+1","v":2037},{"$f":"N382+1","v":2038},{"$f":"O382+1","v":2039},{"$f":"P382+1","v":2040},{"$f":"Q382+1","v":2041},{"$f":"R382+1","v":2042},{"$f":"S382+1","v":2043},{"$f":"T382+1","v":2044},{"$f":"U382+1","v":2045},{"$f":"V382+1","v":2046},{"$f":"W382+1","v":2047},{"$f":"X382+1","v":2048},{"$f":"Y382+1","v":2049},{"$f":"Z382+1","v":2050},{"$f":"AA382+1","v":2051},{"$f":"AB382+1","v":2052},{"$f":"AC382+1","v":2053},{"$f":"AD382+1","v":2054},{"$f":"AE382+1","v":2055},{"$f":"AF382+1","v":2056},{"$f":"AG382+1","v":2057},{"$f":"AH382+1","v":2058},{"$f":"AI382+1","v":2059},{"$f":"AJ382+1","v":2060},{"$f":"AK382+1","v":2061},{"$f":"AL382+1","v":2062},{"$f":"AM382+1","v":2063},{"$f":"AN382+1","v":2064},{"$f":"AO382+1","v":2065},{"$f":"AP382+1","v":2066},{"$f":"AQ382+1","v":2067},{"$f":"AR382+1","v":2068},{"$f":"AS382+1","v":2069},{"$f":"AT382+1","v":2070},{"$f":"AU382+1","v":2071},{"$f":"AV382+1","v":2072},{"$f":"AW382+1","v":2073},{"$f":"AX382+1","v":2074},{"$f":"AY382+1","v":2075},{"$f":"AZ382+1","v":2076},{"$f":"BA382+1","v":2077},{"$f":"BB382+1","v":2078},{"$f":"BC382+1","v":2079},{"$f":"BD382+1","v":2080},{"$f":"BE382+1","v":2081},{"$f":"BF382+1","v":2082},{"$f":"BG382+1","v":2083},{"$f":"BH382+1","v":2084},{"$f":"BI382+1","v":2085},{"$f":"BJ382+1","v":2086},{"$f":"BK382+1","v":2087},{"$f":"BL382+1","v":2088},{"$f":"BM382+1","v":2089},{"$f":"BN382+1","v":2090},{"$f":"BO382+1","v":2091},{"$f":"BP382+1","v":2092},{"$f":"BQ382+1","v":2093},{"$f":"BR382+1","v":2094}]
["I Korsning"]
["Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AR382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AS382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AT382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AU382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AV382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AW382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AX382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AY382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(AZ382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BA382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BB382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BC382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BD382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BE382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BF382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BG382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BH382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BI382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BJ382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BK382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BL382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BM382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BN382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BO382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BP382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BQ382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BR382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""},{"$f":"IF(BS382<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$47-Ekonomi!$B$46),\"\")","v":""}]
["Nuvärde Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B382<=(Kalkylvärden!$B$6+Indata!$B$24),B384*B373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C382<=(Kalkylvärden!$B$6+Indata!$B$24),C384*C373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D382<=(Kalkylvärden!$B$6+Indata!$B$24),D384*D373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E382<=(Kalkylvärden!$B$6+Indata!$B$24),E384*E373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F382<=(Kalkylvärden!$B$6+Indata!$B$24),F384*F373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G382<=(Kalkylvärden!$B$6+Indata!$B$24),G384*G373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H382<=(Kalkylvärden!$B$6+Indata!$B$24),H384*H373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I382<=(Kalkylvärden!$B$6+Indata!$B$24),I384*I373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J382<=(Kalkylvärden!$B$6+Indata!$B$24),J384*J373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K382<=(Kalkylvärden!$B$6+Indata!$B$24),K384*K373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L382<=(Kalkylvärden!$B$6+Indata!$B$24),L384*L373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M382<=(Kalkylvärden!$B$6+Indata!$B$24),M384*M373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N382<=(Kalkylvärden!$B$6+Indata!$B$24),N384*N373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O382<=(Kalkylvärden!$B$6+Indata!$B$24),O384*O373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P382<=(Kalkylvärden!$B$6+Indata!$B$24),P384*P373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q382<=(Kalkylvärden!$B$6+Indata!$B$24),Q384*Q373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R382<=(Kalkylvärden!$B$6+Indata!$B$24),R384*R373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S382<=(Kalkylvärden!$B$6+Indata!$B$24),S384*S373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T382<=(Kalkylvärden!$B$6+Indata!$B$24),T384*T373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U382<=(Kalkylvärden!$B$6+Indata!$B$24),U384*U373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V382<=(Kalkylvärden!$B$6+Indata!$B$24),V384*V373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W382<=(Kalkylvärden!$B$6+Indata!$B$24),W384*W373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X382<=(Kalkylvärden!$B$6+Indata!$B$24),X384*X373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y382<=(Kalkylvärden!$B$6+Indata!$B$24),Y384*Y373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z382<=(Kalkylvärden!$B$6+Indata!$B$24),Z384*Z373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA382<=(Kalkylvärden!$B$6+Indata!$B$24),AA384*AA373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB382<=(Kalkylvärden!$B$6+Indata!$B$24),AB384*AB373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC382<=(Kalkylvärden!$B$6+Indata!$B$24),AC384*AC373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD382<=(Kalkylvärden!$B$6+Indata!$B$24),AD384*AD373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE382<=(Kalkylvärden!$B$6+Indata!$B$24),AE384*AE373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF382<=(Kalkylvärden!$B$6+Indata!$B$24),AF384*AF373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG382<=(Kalkylvärden!$B$6+Indata!$B$24),AG384*AG373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH382<=(Kalkylvärden!$B$6+Indata!$B$24),AH384*AH373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI382<=(Kalkylvärden!$B$6+Indata!$B$24),AI384*AI373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ382<=(Kalkylvärden!$B$6+Indata!$B$24),AJ384*AJ373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK382<=(Kalkylvärden!$B$6+Indata!$B$24),AK384*AK373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL382<=(Kalkylvärden!$B$6+Indata!$B$24),AL384*AL373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM382<=(Kalkylvärden!$B$6+Indata!$B$24),AM384*AM373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN382<=(Kalkylvärden!$B$6+Indata!$B$24),AN384*AN373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO382<=(Kalkylvärden!$B$6+Indata!$B$24),AO384*AO373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP382<=(Kalkylvärden!$B$6+Indata!$B$24),AP384*AP373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ382<=(Kalkylvärden!$B$6+Indata!$B$24),AQ384*AQ373,\"\")","v":""},{"$f":"IF(AR382<=(Kalkylvärden!$B$6+Indata!$B$24),AR384*AR373,\"\")","v":""},{"$f":"IF(AS382<=(Kalkylvärden!$B$6+Indata!$B$24),AS384*AS373,\"\")","v":""},{"$f":"IF(AT382<=(Kalkylvärden!$B$6+Indata!$B$24),AT384*AT373,\"\")","v":""},{"$f":"IF(AU382<=(Kalkylvärden!$B$6+Indata!$B$24),AU384*AU373,\"\")","v":""},{"$f":"IF(AV382<=(Kalkylvärden!$B$6+Indata!$B$24),AV384*AV373,\"\")","v":""},{"$f":"IF(AW382<=(Kalkylvärden!$B$6+Indata!$B$24),AW384*AW373,\"\")","v":""},{"$f":"IF(AX382<=(Kalkylvärden!$B$6+Indata!$B$24),AX384*AX373,\"\")","v":""},{"$f":"IF(AY382<=(Kalkylvärden!$B$6+Indata!$B$24),AY384*AY373,\"\")","v":""},{"$f":"IF(AZ382<=(Kalkylvärden!$B$6+Indata!$B$24),AZ384*AZ373,\"\")","v":""},{"$f":"IF(BA382<=(Kalkylvärden!$B$6+Indata!$B$24),BA384*BA373,\"\")","v":""},{"$f":"IF(BB382<=(Kalkylvärden!$B$6+Indata!$B$24),BB384*BB373,\"\")","v":""},{"$f":"IF(BC382<=(Kalkylvärden!$B$6+Indata!$B$24),BC384*BC373,\"\")","v":""},{"$f":"IF(BD382<=(Kalkylvärden!$B$6+Indata!$B$24),BD384*BD373,\"\")","v":""},{"$f":"IF(BE382<=(Kalkylvärden!$B$6+Indata!$B$24),BE384*BE373,\"\")","v":""},{"$f":"IF(BF382<=(Kalkylvärden!$B$6+Indata!$B$24),BF384*BF373,\"\")","v":""},{"$f":"IF(BG382<=(Kalkylvärden!$B$6+Indata!$B$24),BG384*BG373,\"\")","v":""},{"$f":"IF(BH382<=(Kalkylvärden!$B$6+Indata!$B$24),BH384*BH373,\"\")","v":""},{"$f":"IF(BI382<=(Kalkylvärden!$B$6+Indata!$B$24),BI384*BI373,\"\")","v":""},{"$f":"IF(BJ382<=(Kalkylvärden!$B$6+Indata!$B$24),BJ384*BJ373,\"\")","v":""},{"$f":"IF(BK382<=(Kalkylvärden!$B$6+Indata!$B$24),BK384*BK373,\"\")","v":""},{"$f":"IF(BL382<=(Kalkylvärden!$B$6+Indata!$B$24),BL384*BL373,\"\")","v":""},{"$f":"IF(BM382<=(Kalkylvärden!$B$6+Indata!$B$24),BM384*BM373,\"\")","v":""},{"$f":"IF(BN382<=(Kalkylvärden!$B$6+Indata!$B$24),BN384*BN373,\"\")","v":""},{"$f":"IF(BO382<=(Kalkylvärden!$B$6+Indata!$B$24),BO384*BO373,\"\")","v":""},{"$f":"IF(BP382<=(Kalkylvärden!$B$6+Indata!$B$24),BP384*BP373,\"\")","v":""},{"$f":"IF(BQ382<=(Kalkylvärden!$B$6+Indata!$B$24),BQ384*BQ373,\"\")","v":""},{"$f":"IF(BR382<=(Kalkylvärden!$B$6+Indata!$B$24),BR384*BR373,\"\")","v":""},{"$f":"IF(BS382<=(Kalkylvärden!$B$6+Indata!$B$24),BS384*BS373,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, korsning (mkr)",{"$f":"SUM(B385:BS385)","v":{"$error":"#DIV/0!"}}]
[]
["Vid omledning"]
["Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AR382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AS382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AT382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AU382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AV382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AW382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AX382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AY382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(AZ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BA382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BB382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BC382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BD382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BE382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BF382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BG382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BH382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BI382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BJ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BK382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BL382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BM382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BN382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BO382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BP382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BQ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BR382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""},{"$f":"IF(BS382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$48,\"\")","v":""}]
["Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(C382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(D382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(E382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(F382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(G382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(H382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(I382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(J382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(K382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(L382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(M382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(N382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(O382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(P382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Q382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(R382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(S382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(T382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(U382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(V382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(W382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(X382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Y382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(Z382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AA382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AB382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AC382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AD382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AE382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AF382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AG382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AH382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AI382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AJ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AK382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AL382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AM382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AN382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AO382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AP382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":0},{"$f":"IF(AQ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AR382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AS382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AT382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AU382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AV382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AW382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AX382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AY382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(AZ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BA382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BB382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BC382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BD382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BE382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BF382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BG382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BH382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BI382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BJ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BK382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BL382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BM382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BN382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BO382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BP382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BQ382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BR382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""},{"$f":"IF(BS382<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$49,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B382<=(Kalkylvärden!$B$6+Indata!$B$24),B389*B371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C382<=(Kalkylvärden!$B$6+Indata!$B$24),C389*C371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D382<=(Kalkylvärden!$B$6+Indata!$B$24),D389*D371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E382<=(Kalkylvärden!$B$6+Indata!$B$24),E389*E371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F382<=(Kalkylvärden!$B$6+Indata!$B$24),F389*F371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G382<=(Kalkylvärden!$B$6+Indata!$B$24),G389*G371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H382<=(Kalkylvärden!$B$6+Indata!$B$24),H389*H371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I382<=(Kalkylvärden!$B$6+Indata!$B$24),I389*I371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J382<=(Kalkylvärden!$B$6+Indata!$B$24),J389*J371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K382<=(Kalkylvärden!$B$6+Indata!$B$24),K389*K371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L382<=(Kalkylvärden!$B$6+Indata!$B$24),L389*L371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M382<=(Kalkylvärden!$B$6+Indata!$B$24),M389*M371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N382<=(Kalkylvärden!$B$6+Indata!$B$24),N389*N371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O382<=(Kalkylvärden!$B$6+Indata!$B$24),O389*O371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P382<=(Kalkylvärden!$B$6+Indata!$B$24),P389*P371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q382<=(Kalkylvärden!$B$6+Indata!$B$24),Q389*Q371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R382<=(Kalkylvärden!$B$6+Indata!$B$24),R389*R371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S382<=(Kalkylvärden!$B$6+Indata!$B$24),S389*S371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T382<=(Kalkylvärden!$B$6+Indata!$B$24),T389*T371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U382<=(Kalkylvärden!$B$6+Indata!$B$24),U389*U371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V382<=(Kalkylvärden!$B$6+Indata!$B$24),V389*V371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W382<=(Kalkylvärden!$B$6+Indata!$B$24),W389*W371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X382<=(Kalkylvärden!$B$6+Indata!$B$24),X389*X371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y382<=(Kalkylvärden!$B$6+Indata!$B$24),Y389*Y371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z382<=(Kalkylvärden!$B$6+Indata!$B$24),Z389*Z371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA382<=(Kalkylvärden!$B$6+Indata!$B$24),AA389*AA371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB382<=(Kalkylvärden!$B$6+Indata!$B$24),AB389*AB371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC382<=(Kalkylvärden!$B$6+Indata!$B$24),AC389*AC371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD382<=(Kalkylvärden!$B$6+Indata!$B$24),AD389*AD371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE382<=(Kalkylvärden!$B$6+Indata!$B$24),AE389*AE371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF382<=(Kalkylvärden!$B$6+Indata!$B$24),AF389*AF371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG382<=(Kalkylvärden!$B$6+Indata!$B$24),AG389*AG371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH382<=(Kalkylvärden!$B$6+Indata!$B$24),AH389*AH371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI382<=(Kalkylvärden!$B$6+Indata!$B$24),AI389*AI371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ382<=(Kalkylvärden!$B$6+Indata!$B$24),AJ389*AJ371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK382<=(Kalkylvärden!$B$6+Indata!$B$24),AK389*AK371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL382<=(Kalkylvärden!$B$6+Indata!$B$24),AL389*AL371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM382<=(Kalkylvärden!$B$6+Indata!$B$24),AM389*AM371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN382<=(Kalkylvärden!$B$6+Indata!$B$24),AN389*AN371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO382<=(Kalkylvärden!$B$6+Indata!$B$24),AO389*AO371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP382<=(Kalkylvärden!$B$6+Indata!$B$24),AP389*AP371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ382<=(Kalkylvärden!$B$6+Indata!$B$24),AQ389*AQ371,\"\")","v":""},{"$f":"IF(AR382<=(Kalkylvärden!$B$6+Indata!$B$24),AR389*AR371,\"\")","v":""},{"$f":"IF(AS382<=(Kalkylvärden!$B$6+Indata!$B$24),AS389*AS371,\"\")","v":""},{"$f":"IF(AT382<=(Kalkylvärden!$B$6+Indata!$B$24),AT389*AT371,\"\")","v":""},{"$f":"IF(AU382<=(Kalkylvärden!$B$6+Indata!$B$24),AU389*AU371,\"\")","v":""},{"$f":"IF(AV382<=(Kalkylvärden!$B$6+Indata!$B$24),AV389*AV371,\"\")","v":""},{"$f":"IF(AW382<=(Kalkylvärden!$B$6+Indata!$B$24),AW389*AW371,\"\")","v":""},{"$f":"IF(AX382<=(Kalkylvärden!$B$6+Indata!$B$24),AX389*AX371,\"\")","v":""},{"$f":"IF(AY382<=(Kalkylvärden!$B$6+Indata!$B$24),AY389*AY371,\"\")","v":""},{"$f":"IF(AZ382<=(Kalkylvärden!$B$6+Indata!$B$24),AZ389*AZ371,\"\")","v":""},{"$f":"IF(BA382<=(Kalkylvärden!$B$6+Indata!$B$24),BA389*BA371,\"\")","v":""},{"$f":"IF(BB382<=(Kalkylvärden!$B$6+Indata!$B$24),BB389*BB371,\"\")","v":""},{"$f":"IF(BC382<=(Kalkylvärden!$B$6+Indata!$B$24),BC389*BC371,\"\")","v":""},{"$f":"IF(BD382<=(Kalkylvärden!$B$6+Indata!$B$24),BD389*BD371,\"\")","v":""},{"$f":"IF(BE382<=(Kalkylvärden!$B$6+Indata!$B$24),BE389*BE371,\"\")","v":""},{"$f":"IF(BF382<=(Kalkylvärden!$B$6+Indata!$B$24),BF389*BF371,\"\")","v":""},{"$f":"IF(BG382<=(Kalkylvärden!$B$6+Indata!$B$24),BG389*BG371,\"\")","v":""},{"$f":"IF(BH382<=(Kalkylvärden!$B$6+Indata!$B$24),BH389*BH371,\"\")","v":""},{"$f":"IF(BI382<=(Kalkylvärden!$B$6+Indata!$B$24),BI389*BI371,\"\")","v":""},{"$f":"IF(BJ382<=(Kalkylvärden!$B$6+Indata!$B$24),BJ389*BJ371,\"\")","v":""},{"$f":"IF(BK382<=(Kalkylvärden!$B$6+Indata!$B$24),BK389*BK371,\"\")","v":""},{"$f":"IF(BL382<=(Kalkylvärden!$B$6+Indata!$B$24),BL389*BL371,\"\")","v":""},{"$f":"IF(BM382<=(Kalkylvärden!$B$6+Indata!$B$24),BM389*BM371,\"\")","v":""},{"$f":"IF(BN382<=(Kalkylvärden!$B$6+Indata!$B$24),BN389*BN371,\"\")","v":""},{"$f":"IF(BO382<=(Kalkylvärden!$B$6+Indata!$B$24),BO389*BO371,\"\")","v":""},{"$f":"IF(BP382<=(Kalkylvärden!$B$6+Indata!$B$24),BP389*BP371,\"\")","v":""},{"$f":"IF(BQ382<=(Kalkylvärden!$B$6+Indata!$B$24),BQ389*BQ371,\"\")","v":""},{"$f":"IF(BR382<=(Kalkylvärden!$B$6+Indata!$B$24),BR389*BR371,\"\")","v":""},{"$f":"IF(BS382<=(Kalkylvärden!$B$6+Indata!$B$24),BS389*BS371,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B382<=(Kalkylvärden!$B$6+Indata!$B$24),B390*B372,\"\")","v":0},{"$f":"IF(C382<=(Kalkylvärden!$B$6+Indata!$B$24),C390*C372,\"\")","v":0},{"$f":"IF(D382<=(Kalkylvärden!$B$6+Indata!$B$24),D390*D372,\"\")","v":0},{"$f":"IF(E382<=(Kalkylvärden!$B$6+Indata!$B$24),E390*E372,\"\")","v":0},{"$f":"IF(F382<=(Kalkylvärden!$B$6+Indata!$B$24),F390*F372,\"\")","v":0},{"$f":"IF(G382<=(Kalkylvärden!$B$6+Indata!$B$24),G390*G372,\"\")","v":0},{"$f":"IF(H382<=(Kalkylvärden!$B$6+Indata!$B$24),H390*H372,\"\")","v":0},{"$f":"IF(I382<=(Kalkylvärden!$B$6+Indata!$B$24),I390*I372,\"\")","v":0},{"$f":"IF(J382<=(Kalkylvärden!$B$6+Indata!$B$24),J390*J372,\"\")","v":0},{"$f":"IF(K382<=(Kalkylvärden!$B$6+Indata!$B$24),K390*K372,\"\")","v":0},{"$f":"IF(L382<=(Kalkylvärden!$B$6+Indata!$B$24),L390*L372,\"\")","v":0},{"$f":"IF(M382<=(Kalkylvärden!$B$6+Indata!$B$24),M390*M372,\"\")","v":0},{"$f":"IF(N382<=(Kalkylvärden!$B$6+Indata!$B$24),N390*N372,\"\")","v":0},{"$f":"IF(O382<=(Kalkylvärden!$B$6+Indata!$B$24),O390*O372,\"\")","v":0},{"$f":"IF(P382<=(Kalkylvärden!$B$6+Indata!$B$24),P390*P372,\"\")","v":0},{"$f":"IF(Q382<=(Kalkylvärden!$B$6+Indata!$B$24),Q390*Q372,\"\")","v":0},{"$f":"IF(R382<=(Kalkylvärden!$B$6+Indata!$B$24),R390*R372,\"\")","v":0},{"$f":"IF(S382<=(Kalkylvärden!$B$6+Indata!$B$24),S390*S372,\"\")","v":0},{"$f":"IF(T382<=(Kalkylvärden!$B$6+Indata!$B$24),T390*T372,\"\")","v":0},{"$f":"IF(U382<=(Kalkylvärden!$B$6+Indata!$B$24),U390*U372,\"\")","v":0},{"$f":"IF(V382<=(Kalkylvärden!$B$6+Indata!$B$24),V390*V372,\"\")","v":0},{"$f":"IF(W382<=(Kalkylvärden!$B$6+Indata!$B$24),W390*W372,\"\")","v":0},{"$f":"IF(X382<=(Kalkylvärden!$B$6+Indata!$B$24),X390*X372,\"\")","v":0},{"$f":"IF(Y382<=(Kalkylvärden!$B$6+Indata!$B$24),Y390*Y372,\"\")","v":0},{"$f":"IF(Z382<=(Kalkylvärden!$B$6+Indata!$B$24),Z390*Z372,\"\")","v":0},{"$f":"IF(AA382<=(Kalkylvärden!$B$6+Indata!$B$24),AA390*AA372,\"\")","v":0},{"$f":"IF(AB382<=(Kalkylvärden!$B$6+Indata!$B$24),AB390*AB372,\"\")","v":0},{"$f":"IF(AC382<=(Kalkylvärden!$B$6+Indata!$B$24),AC390*AC372,\"\")","v":0},{"$f":"IF(AD382<=(Kalkylvärden!$B$6+Indata!$B$24),AD390*AD372,\"\")","v":0},{"$f":"IF(AE382<=(Kalkylvärden!$B$6+Indata!$B$24),AE390*AE372,\"\")","v":0},{"$f":"IF(AF382<=(Kalkylvärden!$B$6+Indata!$B$24),AF390*AF372,\"\")","v":0},{"$f":"IF(AG382<=(Kalkylvärden!$B$6+Indata!$B$24),AG390*AG372,\"\")","v":0},{"$f":"IF(AH382<=(Kalkylvärden!$B$6+Indata!$B$24),AH390*AH372,\"\")","v":0},{"$f":"IF(AI382<=(Kalkylvärden!$B$6+Indata!$B$24),AI390*AI372,\"\")","v":0},{"$f":"IF(AJ382<=(Kalkylvärden!$B$6+Indata!$B$24),AJ390*AJ372,\"\")","v":0},{"$f":"IF(AK382<=(Kalkylvärden!$B$6+Indata!$B$24),AK390*AK372,\"\")","v":0},{"$f":"IF(AL382<=(Kalkylvärden!$B$6+Indata!$B$24),AL390*AL372,\"\")","v":0},{"$f":"IF(AM382<=(Kalkylvärden!$B$6+Indata!$B$24),AM390*AM372,\"\")","v":0},{"$f":"IF(AN382<=(Kalkylvärden!$B$6+Indata!$B$24),AN390*AN372,\"\")","v":0},{"$f":"IF(AO382<=(Kalkylvärden!$B$6+Indata!$B$24),AO390*AO372,\"\")","v":0},{"$f":"IF(AP382<=(Kalkylvärden!$B$6+Indata!$B$24),AP390*AP372,\"\")","v":0},{"$f":"IF(AQ382<=(Kalkylvärden!$B$6+Indata!$B$24),AQ390*AQ372,\"\")","v":""},{"$f":"IF(AR382<=(Kalkylvärden!$B$6+Indata!$B$24),AR390*AR372,\"\")","v":""},{"$f":"IF(AS382<=(Kalkylvärden!$B$6+Indata!$B$24),AS390*AS372,\"\")","v":""},{"$f":"IF(AT382<=(Kalkylvärden!$B$6+Indata!$B$24),AT390*AT372,\"\")","v":""},{"$f":"IF(AU382<=(Kalkylvärden!$B$6+Indata!$B$24),AU390*AU372,\"\")","v":""},{"$f":"IF(AV382<=(Kalkylvärden!$B$6+Indata!$B$24),AV390*AV372,\"\")","v":""},{"$f":"IF(AW382<=(Kalkylvärden!$B$6+Indata!$B$24),AW390*AW372,\"\")","v":""},{"$f":"IF(AX382<=(Kalkylvärden!$B$6+Indata!$B$24),AX390*AX372,\"\")","v":""},{"$f":"IF(AY382<=(Kalkylvärden!$B$6+Indata!$B$24),AY390*AY372,\"\")","v":""},{"$f":"IF(AZ382<=(Kalkylvärden!$B$6+Indata!$B$24),AZ390*AZ372,\"\")","v":""},{"$f":"IF(BA382<=(Kalkylvärden!$B$6+Indata!$B$24),BA390*BA372,\"\")","v":""},{"$f":"IF(BB382<=(Kalkylvärden!$B$6+Indata!$B$24),BB390*BB372,\"\")","v":""},{"$f":"IF(BC382<=(Kalkylvärden!$B$6+Indata!$B$24),BC390*BC372,\"\")","v":""},{"$f":"IF(BD382<=(Kalkylvärden!$B$6+Indata!$B$24),BD390*BD372,\"\")","v":""},{"$f":"IF(BE382<=(Kalkylvärden!$B$6+Indata!$B$24),BE390*BE372,\"\")","v":""},{"$f":"IF(BF382<=(Kalkylvärden!$B$6+Indata!$B$24),BF390*BF372,\"\")","v":""},{"$f":"IF(BG382<=(Kalkylvärden!$B$6+Indata!$B$24),BG390*BG372,\"\")","v":""},{"$f":"IF(BH382<=(Kalkylvärden!$B$6+Indata!$B$24),BH390*BH372,\"\")","v":""},{"$f":"IF(BI382<=(Kalkylvärden!$B$6+Indata!$B$24),BI390*BI372,\"\")","v":""},{"$f":"IF(BJ382<=(Kalkylvärden!$B$6+Indata!$B$24),BJ390*BJ372,\"\")","v":""},{"$f":"IF(BK382<=(Kalkylvärden!$B$6+Indata!$B$24),BK390*BK372,\"\")","v":""},{"$f":"IF(BL382<=(Kalkylvärden!$B$6+Indata!$B$24),BL390*BL372,\"\")","v":""},{"$f":"IF(BM382<=(Kalkylvärden!$B$6+Indata!$B$24),BM390*BM372,\"\")","v":""},{"$f":"IF(BN382<=(Kalkylvärden!$B$6+Indata!$B$24),BN390*BN372,\"\")","v":""},{"$f":"IF(BO382<=(Kalkylvärden!$B$6+Indata!$B$24),BO390*BO372,\"\")","v":""},{"$f":"IF(BP382<=(Kalkylvärden!$B$6+Indata!$B$24),BP390*BP372,\"\")","v":""},{"$f":"IF(BQ382<=(Kalkylvärden!$B$6+Indata!$B$24),BQ390*BQ372,\"\")","v":""},{"$f":"IF(BR382<=(Kalkylvärden!$B$6+Indata!$B$24),BR390*BR372,\"\")","v":""},{"$f":"IF(BS382<=(Kalkylvärden!$B$6+Indata!$B$24),BS390*BS372,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, omledning (mkr)",{"$f":"SUM(B391:BS392)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Tidskostnader för personer"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B397+1","v":2026},{"$f":"C397+1","v":2027},{"$f":"D397+1","v":2028},{"$f":"E397+1","v":2029},{"$f":"F397+1","v":2030},{"$f":"G397+1","v":2031},{"$f":"H397+1","v":2032},{"$f":"I397+1","v":2033},{"$f":"J397+1","v":2034},{"$f":"K397+1","v":2035},{"$f":"L397+1","v":2036},{"$f":"M397+1","v":2037},{"$f":"N397+1","v":2038},{"$f":"O397+1","v":2039},{"$f":"P397+1","v":2040},{"$f":"Q397+1","v":2041},{"$f":"R397+1","v":2042},{"$f":"S397+1","v":2043},{"$f":"T397+1","v":2044},{"$f":"U397+1","v":2045},{"$f":"V397+1","v":2046},{"$f":"W397+1","v":2047},{"$f":"X397+1","v":2048},{"$f":"Y397+1","v":2049},{"$f":"Z397+1","v":2050},{"$f":"AA397+1","v":2051},{"$f":"AB397+1","v":2052},{"$f":"AC397+1","v":2053},{"$f":"AD397+1","v":2054},{"$f":"AE397+1","v":2055},{"$f":"AF397+1","v":2056},{"$f":"AG397+1","v":2057},{"$f":"AH397+1","v":2058},{"$f":"AI397+1","v":2059},{"$f":"AJ397+1","v":2060},{"$f":"AK397+1","v":2061},{"$f":"AL397+1","v":2062},{"$f":"AM397+1","v":2063},{"$f":"AN397+1","v":2064},{"$f":"AO397+1","v":2065},{"$f":"AP397+1","v":2066},{"$f":"AQ397+1","v":2067},{"$f":"AR397+1","v":2068},{"$f":"AS397+1","v":2069},{"$f":"AT397+1","v":2070},{"$f":"AU397+1","v":2071},{"$f":"AV397+1","v":2072},{"$f":"AW397+1","v":2073},{"$f":"AX397+1","v":2074},{"$f":"AY397+1","v":2075},{"$f":"AZ397+1","v":2076},{"$f":"BA397+1","v":2077},{"$f":"BB397+1","v":2078},{"$f":"BC397+1","v":2079},{"$f":"BD397+1","v":2080},{"$f":"BE397+1","v":2081},{"$f":"BF397+1","v":2082},{"$f":"BG397+1","v":2083},{"$f":"BH397+1","v":2084},{"$f":"BI397+1","v":2085},{"$f":"BJ397+1","v":2086},{"$f":"BK397+1","v":2087},{"$f":"BL397+1","v":2088},{"$f":"BM397+1","v":2089},{"$f":"BN397+1","v":2090},{"$f":"BO397+1","v":2091},{"$f":"BP397+1","v":2092},{"$f":"BQ397+1","v":2093},{"$f":"BR397+1","v":2094}]
["I Korsning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":0},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),B399*B373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),C399*C373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),D399*D373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),E399*E373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),F399*F373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),G399*G373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),H399*H373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),I399*I373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),J399*J373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),K399*K373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),L399*L373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),M399*M373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),N399*N373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),O399*O373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),P399*P373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),Q399*Q373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),R399*R373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),S399*S373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),T399*T373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),U399*U373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),V399*V373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),W399*W373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),X399*X373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),Y399*Y373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),Z399*Z373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),AA399*AA373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),AB399*AB373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),AC399*AC373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),AD399*AD373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),AE399*AE373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),AF399*AF373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),AG399*AG373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),AH399*AH373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),AI399*AI373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),AJ399*AJ373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),AK399*AK373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),AL399*AL373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),AM399*AM373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),AN399*AN373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),AO399*AO373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),AP399*AP373,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),AQ399*AQ373,\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),AR399*AR373,\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),AS399*AS373,\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),AT399*AT373,\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),AU399*AU373,\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),AV399*AV373,\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),AW399*AW373,\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),AX399*AX373,\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),AY399*AY373,\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),AZ399*AZ373,\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),BA399*BA373,\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),BB399*BB373,\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),BC399*BC373,\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),BD399*BD373,\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),BE399*BE373,\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),BF399*BF373,\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),BG399*BG373,\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),BH399*BH373,\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),BI399*BI373,\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),BJ399*BJ373,\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),BK399*BK373,\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),BL399*BL373,\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),BM399*BM373,\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),BN399*BN373,\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),BO399*BO373,\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),BP399*BP373,\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),BQ399*BQ373,\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),BR399*BR373,\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),BS399*BS373,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),B400*B374,\"\")","v":0},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),C400*C374,\"\")","v":0},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),D400*D374,\"\")","v":0},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),E400*E374,\"\")","v":0},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),F400*F374,\"\")","v":0},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),G400*G374,\"\")","v":0},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),H400*H374,\"\")","v":0},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),I400*I374,\"\")","v":0},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),J400*J374,\"\")","v":0},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),K400*K374,\"\")","v":0},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),L400*L374,\"\")","v":0},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),M400*M374,\"\")","v":0},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),N400*N374,\"\")","v":0},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),O400*O374,\"\")","v":0},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),P400*P374,\"\")","v":0},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),Q400*Q374,\"\")","v":0},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),R400*R374,\"\")","v":0},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),S400*S374,\"\")","v":0},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),T400*T374,\"\")","v":0},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),U400*U374,\"\")","v":0},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),V400*V374,\"\")","v":0},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),W400*W374,\"\")","v":0},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),X400*X374,\"\")","v":0},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),Y400*Y374,\"\")","v":0},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),Z400*Z374,\"\")","v":0},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),AA400*AA374,\"\")","v":0},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),AB400*AB374,\"\")","v":0},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),AC400*AC374,\"\")","v":0},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),AD400*AD374,\"\")","v":0},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),AE400*AE374,\"\")","v":0},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),AF400*AF374,\"\")","v":0},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),AG400*AG374,\"\")","v":0},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),AH400*AH374,\"\")","v":0},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),AI400*AI374,\"\")","v":0},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),AJ400*AJ374,\"\")","v":0},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),AK400*AK374,\"\")","v":0},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),AL400*AL374,\"\")","v":0},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),AM400*AM374,\"\")","v":0},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),AN400*AN374,\"\")","v":0},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),AO400*AO374,\"\")","v":0},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),AP400*AP374,\"\")","v":0},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),AQ400*AQ374,\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),AR400*AR374,\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),AS400*AS374,\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),AT400*AT374,\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),AU400*AU374,\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),AV400*AV374,\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),AW400*AW374,\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),AX400*AX374,\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),AY400*AY374,\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),AZ400*AZ374,\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),BA400*BA374,\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),BB400*BB374,\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),BC400*BC374,\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),BD400*BD374,\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),BE400*BE374,\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),BF400*BF374,\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),BG400*BG374,\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),BH400*BH374,\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),BI400*BI374,\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),BJ400*BJ374,\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),BK400*BK374,\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),BL400*BL374,\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),BM400*BM374,\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),BN400*BN374,\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),BO400*BO374,\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),BP400*BP374,\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),BQ400*BQ374,\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),BR400*BR374,\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),BS400*BS374,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B401:BS402)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":0},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$82,\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":0},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$83,\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),B406*B371,\"\")","v":0},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),C406*C371,\"\")","v":0},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),D406*D371,\"\")","v":0},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),E406*E371,\"\")","v":0},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),F406*F371,\"\")","v":0},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),G406*G371,\"\")","v":0},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),H406*H371,\"\")","v":0},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),I406*I371,\"\")","v":0},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),J406*J371,\"\")","v":0},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),K406*K371,\"\")","v":0},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),L406*L371,\"\")","v":0},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),M406*M371,\"\")","v":0},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),N406*N371,\"\")","v":0},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),O406*O371,\"\")","v":0},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),P406*P371,\"\")","v":0},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),Q406*Q371,\"\")","v":0},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),R406*R371,\"\")","v":0},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),S406*S371,\"\")","v":0},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),T406*T371,\"\")","v":0},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),U406*U371,\"\")","v":0},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),V406*V371,\"\")","v":0},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),W406*W371,\"\")","v":0},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),X406*X371,\"\")","v":0},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),Y406*Y371,\"\")","v":0},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),Z406*Z371,\"\")","v":0},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),AA406*AA371,\"\")","v":0},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),AB406*AB371,\"\")","v":0},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),AC406*AC371,\"\")","v":0},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),AD406*AD371,\"\")","v":0},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),AE406*AE371,\"\")","v":0},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),AF406*AF371,\"\")","v":0},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),AG406*AG371,\"\")","v":0},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),AH406*AH371,\"\")","v":0},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),AI406*AI371,\"\")","v":0},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),AJ406*AJ371,\"\")","v":0},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),AK406*AK371,\"\")","v":0},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),AL406*AL371,\"\")","v":0},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),AM406*AM371,\"\")","v":0},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),AN406*AN371,\"\")","v":0},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),AO406*AO371,\"\")","v":0},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),AP406*AP371,\"\")","v":0},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),AQ406*AQ371,\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),AR406*AR371,\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),AS406*AS371,\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),AT406*AT371,\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),AU406*AU371,\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),AV406*AV371,\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),AW406*AW371,\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),AX406*AX371,\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),AY406*AY371,\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),AZ406*AZ371,\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),BA406*BA371,\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),BB406*BB371,\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),BC406*BC371,\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),BD406*BD371,\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),BE406*BE371,\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),BF406*BF371,\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),BG406*BG371,\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),BH406*BH371,\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),BI406*BI371,\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),BJ406*BJ371,\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),BK406*BK371,\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),BL406*BL371,\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),BM406*BM371,\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),BN406*BN371,\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),BO406*BO371,\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),BP406*BP371,\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),BQ406*BQ371,\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),BR406*BR371,\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),BS406*BS371,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B397<=(Kalkylvärden!$B$6+Indata!$B$24),B407*B372,\"\")","v":0},{"$f":"IF(C397<=(Kalkylvärden!$B$6+Indata!$B$24),C407*C372,\"\")","v":0},{"$f":"IF(D397<=(Kalkylvärden!$B$6+Indata!$B$24),D407*D372,\"\")","v":0},{"$f":"IF(E397<=(Kalkylvärden!$B$6+Indata!$B$24),E407*E372,\"\")","v":0},{"$f":"IF(F397<=(Kalkylvärden!$B$6+Indata!$B$24),F407*F372,\"\")","v":0},{"$f":"IF(G397<=(Kalkylvärden!$B$6+Indata!$B$24),G407*G372,\"\")","v":0},{"$f":"IF(H397<=(Kalkylvärden!$B$6+Indata!$B$24),H407*H372,\"\")","v":0},{"$f":"IF(I397<=(Kalkylvärden!$B$6+Indata!$B$24),I407*I372,\"\")","v":0},{"$f":"IF(J397<=(Kalkylvärden!$B$6+Indata!$B$24),J407*J372,\"\")","v":0},{"$f":"IF(K397<=(Kalkylvärden!$B$6+Indata!$B$24),K407*K372,\"\")","v":0},{"$f":"IF(L397<=(Kalkylvärden!$B$6+Indata!$B$24),L407*L372,\"\")","v":0},{"$f":"IF(M397<=(Kalkylvärden!$B$6+Indata!$B$24),M407*M372,\"\")","v":0},{"$f":"IF(N397<=(Kalkylvärden!$B$6+Indata!$B$24),N407*N372,\"\")","v":0},{"$f":"IF(O397<=(Kalkylvärden!$B$6+Indata!$B$24),O407*O372,\"\")","v":0},{"$f":"IF(P397<=(Kalkylvärden!$B$6+Indata!$B$24),P407*P372,\"\")","v":0},{"$f":"IF(Q397<=(Kalkylvärden!$B$6+Indata!$B$24),Q407*Q372,\"\")","v":0},{"$f":"IF(R397<=(Kalkylvärden!$B$6+Indata!$B$24),R407*R372,\"\")","v":0},{"$f":"IF(S397<=(Kalkylvärden!$B$6+Indata!$B$24),S407*S372,\"\")","v":0},{"$f":"IF(T397<=(Kalkylvärden!$B$6+Indata!$B$24),T407*T372,\"\")","v":0},{"$f":"IF(U397<=(Kalkylvärden!$B$6+Indata!$B$24),U407*U372,\"\")","v":0},{"$f":"IF(V397<=(Kalkylvärden!$B$6+Indata!$B$24),V407*V372,\"\")","v":0},{"$f":"IF(W397<=(Kalkylvärden!$B$6+Indata!$B$24),W407*W372,\"\")","v":0},{"$f":"IF(X397<=(Kalkylvärden!$B$6+Indata!$B$24),X407*X372,\"\")","v":0},{"$f":"IF(Y397<=(Kalkylvärden!$B$6+Indata!$B$24),Y407*Y372,\"\")","v":0},{"$f":"IF(Z397<=(Kalkylvärden!$B$6+Indata!$B$24),Z407*Z372,\"\")","v":0},{"$f":"IF(AA397<=(Kalkylvärden!$B$6+Indata!$B$24),AA407*AA372,\"\")","v":0},{"$f":"IF(AB397<=(Kalkylvärden!$B$6+Indata!$B$24),AB407*AB372,\"\")","v":0},{"$f":"IF(AC397<=(Kalkylvärden!$B$6+Indata!$B$24),AC407*AC372,\"\")","v":0},{"$f":"IF(AD397<=(Kalkylvärden!$B$6+Indata!$B$24),AD407*AD372,\"\")","v":0},{"$f":"IF(AE397<=(Kalkylvärden!$B$6+Indata!$B$24),AE407*AE372,\"\")","v":0},{"$f":"IF(AF397<=(Kalkylvärden!$B$6+Indata!$B$24),AF407*AF372,\"\")","v":0},{"$f":"IF(AG397<=(Kalkylvärden!$B$6+Indata!$B$24),AG407*AG372,\"\")","v":0},{"$f":"IF(AH397<=(Kalkylvärden!$B$6+Indata!$B$24),AH407*AH372,\"\")","v":0},{"$f":"IF(AI397<=(Kalkylvärden!$B$6+Indata!$B$24),AI407*AI372,\"\")","v":0},{"$f":"IF(AJ397<=(Kalkylvärden!$B$6+Indata!$B$24),AJ407*AJ372,\"\")","v":0},{"$f":"IF(AK397<=(Kalkylvärden!$B$6+Indata!$B$24),AK407*AK372,\"\")","v":0},{"$f":"IF(AL397<=(Kalkylvärden!$B$6+Indata!$B$24),AL407*AL372,\"\")","v":0},{"$f":"IF(AM397<=(Kalkylvärden!$B$6+Indata!$B$24),AM407*AM372,\"\")","v":0},{"$f":"IF(AN397<=(Kalkylvärden!$B$6+Indata!$B$24),AN407*AN372,\"\")","v":0},{"$f":"IF(AO397<=(Kalkylvärden!$B$6+Indata!$B$24),AO407*AO372,\"\")","v":0},{"$f":"IF(AP397<=(Kalkylvärden!$B$6+Indata!$B$24),AP407*AP372,\"\")","v":0},{"$f":"IF(AQ397<=(Kalkylvärden!$B$6+Indata!$B$24),AQ407*AQ372,\"\")","v":""},{"$f":"IF(AR397<=(Kalkylvärden!$B$6+Indata!$B$24),AR407*AR372,\"\")","v":""},{"$f":"IF(AS397<=(Kalkylvärden!$B$6+Indata!$B$24),AS407*AS372,\"\")","v":""},{"$f":"IF(AT397<=(Kalkylvärden!$B$6+Indata!$B$24),AT407*AT372,\"\")","v":""},{"$f":"IF(AU397<=(Kalkylvärden!$B$6+Indata!$B$24),AU407*AU372,\"\")","v":""},{"$f":"IF(AV397<=(Kalkylvärden!$B$6+Indata!$B$24),AV407*AV372,\"\")","v":""},{"$f":"IF(AW397<=(Kalkylvärden!$B$6+Indata!$B$24),AW407*AW372,\"\")","v":""},{"$f":"IF(AX397<=(Kalkylvärden!$B$6+Indata!$B$24),AX407*AX372,\"\")","v":""},{"$f":"IF(AY397<=(Kalkylvärden!$B$6+Indata!$B$24),AY407*AY372,\"\")","v":""},{"$f":"IF(AZ397<=(Kalkylvärden!$B$6+Indata!$B$24),AZ407*AZ372,\"\")","v":""},{"$f":"IF(BA397<=(Kalkylvärden!$B$6+Indata!$B$24),BA407*BA372,\"\")","v":""},{"$f":"IF(BB397<=(Kalkylvärden!$B$6+Indata!$B$24),BB407*BB372,\"\")","v":""},{"$f":"IF(BC397<=(Kalkylvärden!$B$6+Indata!$B$24),BC407*BC372,\"\")","v":""},{"$f":"IF(BD397<=(Kalkylvärden!$B$6+Indata!$B$24),BD407*BD372,\"\")","v":""},{"$f":"IF(BE397<=(Kalkylvärden!$B$6+Indata!$B$24),BE407*BE372,\"\")","v":""},{"$f":"IF(BF397<=(Kalkylvärden!$B$6+Indata!$B$24),BF407*BF372,\"\")","v":""},{"$f":"IF(BG397<=(Kalkylvärden!$B$6+Indata!$B$24),BG407*BG372,\"\")","v":""},{"$f":"IF(BH397<=(Kalkylvärden!$B$6+Indata!$B$24),BH407*BH372,\"\")","v":""},{"$f":"IF(BI397<=(Kalkylvärden!$B$6+Indata!$B$24),BI407*BI372,\"\")","v":""},{"$f":"IF(BJ397<=(Kalkylvärden!$B$6+Indata!$B$24),BJ407*BJ372,\"\")","v":""},{"$f":"IF(BK397<=(Kalkylvärden!$B$6+Indata!$B$24),BK407*BK372,\"\")","v":""},{"$f":"IF(BL397<=(Kalkylvärden!$B$6+Indata!$B$24),BL407*BL372,\"\")","v":""},{"$f":"IF(BM397<=(Kalkylvärden!$B$6+Indata!$B$24),BM407*BM372,\"\")","v":""},{"$f":"IF(BN397<=(Kalkylvärden!$B$6+Indata!$B$24),BN407*BN372,\"\")","v":""},{"$f":"IF(BO397<=(Kalkylvärden!$B$6+Indata!$B$24),BO407*BO372,\"\")","v":""},{"$f":"IF(BP397<=(Kalkylvärden!$B$6+Indata!$B$24),BP407*BP372,\"\")","v":""},{"$f":"IF(BQ397<=(Kalkylvärden!$B$6+Indata!$B$24),BQ407*BQ372,\"\")","v":""},{"$f":"IF(BR397<=(Kalkylvärden!$B$6+Indata!$B$24),BR407*BR372,\"\")","v":""},{"$f":"IF(BS397<=(Kalkylvärden!$B$6+Indata!$B$24),BS407*BS372,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B408:BS409)","v":0}]
[]
[]
["Tidskostnader för gods"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B414+1","v":2026},{"$f":"C414+1","v":2027},{"$f":"D414+1","v":2028},{"$f":"E414+1","v":2029},{"$f":"F414+1","v":2030},{"$f":"G414+1","v":2031},{"$f":"H414+1","v":2032},{"$f":"I414+1","v":2033},{"$f":"J414+1","v":2034},{"$f":"K414+1","v":2035},{"$f":"L414+1","v":2036},{"$f":"M414+1","v":2037},{"$f":"N414+1","v":2038},{"$f":"O414+1","v":2039},{"$f":"P414+1","v":2040},{"$f":"Q414+1","v":2041},{"$f":"R414+1","v":2042},{"$f":"S414+1","v":2043},{"$f":"T414+1","v":2044},{"$f":"U414+1","v":2045},{"$f":"V414+1","v":2046},{"$f":"W414+1","v":2047},{"$f":"X414+1","v":2048},{"$f":"Y414+1","v":2049},{"$f":"Z414+1","v":2050},{"$f":"AA414+1","v":2051},{"$f":"AB414+1","v":2052},{"$f":"AC414+1","v":2053},{"$f":"AD414+1","v":2054},{"$f":"AE414+1","v":2055},{"$f":"AF414+1","v":2056},{"$f":"AG414+1","v":2057},{"$f":"AH414+1","v":2058},{"$f":"AI414+1","v":2059},{"$f":"AJ414+1","v":2060},{"$f":"AK414+1","v":2061},{"$f":"AL414+1","v":2062},{"$f":"AM414+1","v":2063},{"$f":"AN414+1","v":2064},{"$f":"AO414+1","v":2065},{"$f":"AP414+1","v":2066},{"$f":"AQ414+1","v":2067},{"$f":"AR414+1","v":2068},{"$f":"AS414+1","v":2069},{"$f":"AT414+1","v":2070},{"$f":"AU414+1","v":2071},{"$f":"AV414+1","v":2072},{"$f":"AW414+1","v":2073},{"$f":"AX414+1","v":2074},{"$f":"AY414+1","v":2075},{"$f":"AZ414+1","v":2076},{"$f":"BA414+1","v":2077},{"$f":"BB414+1","v":2078},{"$f":"BC414+1","v":2079},{"$f":"BD414+1","v":2080},{"$f":"BE414+1","v":2081},{"$f":"BF414+1","v":2082},{"$f":"BG414+1","v":2083},{"$f":"BH414+1","v":2084},{"$f":"BI414+1","v":2085},{"$f":"BJ414+1","v":2086},{"$f":"BK414+1","v":2087},{"$f":"BL414+1","v":2088},{"$f":"BM414+1","v":2089},{"$f":"BN414+1","v":2090},{"$f":"BO414+1","v":2091},{"$f":"BP414+1","v":2092},{"$f":"BQ414+1","v":2093},{"$f":"BR414+1","v":2094}]
["I Korsning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AR414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AS414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AT414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AU414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AV414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AW414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AX414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AY414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AZ414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BA414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BB414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BC414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BD414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BE414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BF414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BG414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BH414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BI414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BJ414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BK414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BL414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BM414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BN414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BO414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BP414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BQ414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BR414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BS414<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B414<=(Kalkylvärden!$B$6+Indata!$B$24),B416*B367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C414<=(Kalkylvärden!$B$6+Indata!$B$24),C416*C367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D414<=(Kalkylvärden!$B$6+Indata!$B$24),D416*D367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E414<=(Kalkylvärden!$B$6+Indata!$B$24),E416*E367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F414<=(Kalkylvärden!$B$6+Indata!$B$24),F416*F367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G414<=(Kalkylvärden!$B$6+Indata!$B$24),G416*G367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H414<=(Kalkylvärden!$B$6+Indata!$B$24),H416*H367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I414<=(Kalkylvärden!$B$6+Indata!$B$24),I416*I367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J414<=(Kalkylvärden!$B$6+Indata!$B$24),J416*J367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K414<=(Kalkylvärden!$B$6+Indata!$B$24),K416*K367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L414<=(Kalkylvärden!$B$6+Indata!$B$24),L416*L367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M414<=(Kalkylvärden!$B$6+Indata!$B$24),M416*M367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N414<=(Kalkylvärden!$B$6+Indata!$B$24),N416*N367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O414<=(Kalkylvärden!$B$6+Indata!$B$24),O416*O367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P414<=(Kalkylvärden!$B$6+Indata!$B$24),P416*P367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q414<=(Kalkylvärden!$B$6+Indata!$B$24),Q416*Q367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R414<=(Kalkylvärden!$B$6+Indata!$B$24),R416*R367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S414<=(Kalkylvärden!$B$6+Indata!$B$24),S416*S367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T414<=(Kalkylvärden!$B$6+Indata!$B$24),T416*T367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U414<=(Kalkylvärden!$B$6+Indata!$B$24),U416*U367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V414<=(Kalkylvärden!$B$6+Indata!$B$24),V416*V367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W414<=(Kalkylvärden!$B$6+Indata!$B$24),W416*W367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X414<=(Kalkylvärden!$B$6+Indata!$B$24),X416*X367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y414<=(Kalkylvärden!$B$6+Indata!$B$24),Y416*Y367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z414<=(Kalkylvärden!$B$6+Indata!$B$24),Z416*Z367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA414<=(Kalkylvärden!$B$6+Indata!$B$24),AA416*AA367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB414<=(Kalkylvärden!$B$6+Indata!$B$24),AB416*AB367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC414<=(Kalkylvärden!$B$6+Indata!$B$24),AC416*AC367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD414<=(Kalkylvärden!$B$6+Indata!$B$24),AD416*AD367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE414<=(Kalkylvärden!$B$6+Indata!$B$24),AE416*AE367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF414<=(Kalkylvärden!$B$6+Indata!$B$24),AF416*AF367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG414<=(Kalkylvärden!$B$6+Indata!$B$24),AG416*AG367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH414<=(Kalkylvärden!$B$6+Indata!$B$24),AH416*AH367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI414<=(Kalkylvärden!$B$6+Indata!$B$24),AI416*AI367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ414<=(Kalkylvärden!$B$6+Indata!$B$24),AJ416*AJ367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK414<=(Kalkylvärden!$B$6+Indata!$B$24),AK416*AK367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL414<=(Kalkylvärden!$B$6+Indata!$B$24),AL416*AL367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM414<=(Kalkylvärden!$B$6+Indata!$B$24),AM416*AM367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN414<=(Kalkylvärden!$B$6+Indata!$B$24),AN416*AN367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO414<=(Kalkylvärden!$B$6+Indata!$B$24),AO416*AO367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP414<=(Kalkylvärden!$B$6+Indata!$B$24),AP416*AP367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ414<=(Kalkylvärden!$B$6+Indata!$B$24),AQ416*AQ367,\"\")","v":""},{"$f":"IF(AR414<=(Kalkylvärden!$B$6+Indata!$B$24),AR416*AR367,\"\")","v":""},{"$f":"IF(AS414<=(Kalkylvärden!$B$6+Indata!$B$24),AS416*AS367,\"\")","v":""},{"$f":"IF(AT414<=(Kalkylvärden!$B$6+Indata!$B$24),AT416*AT367,\"\")","v":""},{"$f":"IF(AU414<=(Kalkylvärden!$B$6+Indata!$B$24),AU416*AU367,\"\")","v":""},{"$f":"IF(AV414<=(Kalkylvärden!$B$6+Indata!$B$24),AV416*AV367,\"\")","v":""},{"$f":"IF(AW414<=(Kalkylvärden!$B$6+Indata!$B$24),AW416*AW367,\"\")","v":""},{"$f":"IF(AX414<=(Kalkylvärden!$B$6+Indata!$B$24),AX416*AX367,\"\")","v":""},{"$f":"IF(AY414<=(Kalkylvärden!$B$6+Indata!$B$24),AY416*AY367,\"\")","v":""},{"$f":"IF(AZ414<=(Kalkylvärden!$B$6+Indata!$B$24),AZ416*AZ367,\"\")","v":""},{"$f":"IF(BA414<=(Kalkylvärden!$B$6+Indata!$B$24),BA416*BA367,\"\")","v":""},{"$f":"IF(BB414<=(Kalkylvärden!$B$6+Indata!$B$24),BB416*BB367,\"\")","v":""},{"$f":"IF(BC414<=(Kalkylvärden!$B$6+Indata!$B$24),BC416*BC367,\"\")","v":""},{"$f":"IF(BD414<=(Kalkylvärden!$B$6+Indata!$B$24),BD416*BD367,\"\")","v":""},{"$f":"IF(BE414<=(Kalkylvärden!$B$6+Indata!$B$24),BE416*BE367,\"\")","v":""},{"$f":"IF(BF414<=(Kalkylvärden!$B$6+Indata!$B$24),BF416*BF367,\"\")","v":""},{"$f":"IF(BG414<=(Kalkylvärden!$B$6+Indata!$B$24),BG416*BG367,\"\")","v":""},{"$f":"IF(BH414<=(Kalkylvärden!$B$6+Indata!$B$24),BH416*BH367,\"\")","v":""},{"$f":"IF(BI414<=(Kalkylvärden!$B$6+Indata!$B$24),BI416*BI367,\"\")","v":""},{"$f":"IF(BJ414<=(Kalkylvärden!$B$6+Indata!$B$24),BJ416*BJ367,\"\")","v":""},{"$f":"IF(BK414<=(Kalkylvärden!$B$6+Indata!$B$24),BK416*BK367,\"\")","v":""},{"$f":"IF(BL414<=(Kalkylvärden!$B$6+Indata!$B$24),BL416*BL367,\"\")","v":""},{"$f":"IF(BM414<=(Kalkylvärden!$B$6+Indata!$B$24),BM416*BM367,\"\")","v":""},{"$f":"IF(BN414<=(Kalkylvärden!$B$6+Indata!$B$24),BN416*BN367,\"\")","v":""},{"$f":"IF(BO414<=(Kalkylvärden!$B$6+Indata!$B$24),BO416*BO367,\"\")","v":""},{"$f":"IF(BP414<=(Kalkylvärden!$B$6+Indata!$B$24),BP416*BP367,\"\")","v":""},{"$f":"IF(BQ414<=(Kalkylvärden!$B$6+Indata!$B$24),BQ416*BQ367,\"\")","v":""},{"$f":"IF(BR414<=(Kalkylvärden!$B$6+Indata!$B$24),BR416*BR367,\"\")","v":""},{"$f":"IF(BS414<=(Kalkylvärden!$B$6+Indata!$B$24),BS416*BS367,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B417:BS417)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(C414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(D414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(E414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(F414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(G414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(H414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(I414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(J414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(K414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(L414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(M414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(N414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(O414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(P414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Q414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(R414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(S414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(T414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(U414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(V414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(W414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(X414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Y414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(Z414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AA414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AB414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AC414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AD414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AE414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AF414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AG414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AH414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AI414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AJ414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AK414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AL414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AM414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AN414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AO414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AP414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":0},{"$f":"IF(AQ414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AR414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AS414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AT414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AU414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AV414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AW414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AX414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AY414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AZ414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BA414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BB414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BC414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BD414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BE414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BF414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BG414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BH414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BI414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BJ414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BK414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BL414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BM414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BN414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BO414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BP414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BQ414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BR414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BS414<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$101,\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B414<=(Kalkylvärden!$B$6+Indata!$B$24),B421*B371,\"\")","v":0},{"$f":"IF(C414<=(Kalkylvärden!$B$6+Indata!$B$24),C421*C371,\"\")","v":0},{"$f":"IF(D414<=(Kalkylvärden!$B$6+Indata!$B$24),D421*D371,\"\")","v":0},{"$f":"IF(E414<=(Kalkylvärden!$B$6+Indata!$B$24),E421*E371,\"\")","v":0},{"$f":"IF(F414<=(Kalkylvärden!$B$6+Indata!$B$24),F421*F371,\"\")","v":0},{"$f":"IF(G414<=(Kalkylvärden!$B$6+Indata!$B$24),G421*G371,\"\")","v":0},{"$f":"IF(H414<=(Kalkylvärden!$B$6+Indata!$B$24),H421*H371,\"\")","v":0},{"$f":"IF(I414<=(Kalkylvärden!$B$6+Indata!$B$24),I421*I371,\"\")","v":0},{"$f":"IF(J414<=(Kalkylvärden!$B$6+Indata!$B$24),J421*J371,\"\")","v":0},{"$f":"IF(K414<=(Kalkylvärden!$B$6+Indata!$B$24),K421*K371,\"\")","v":0},{"$f":"IF(L414<=(Kalkylvärden!$B$6+Indata!$B$24),L421*L371,\"\")","v":0},{"$f":"IF(M414<=(Kalkylvärden!$B$6+Indata!$B$24),M421*M371,\"\")","v":0},{"$f":"IF(N414<=(Kalkylvärden!$B$6+Indata!$B$24),N421*N371,\"\")","v":0},{"$f":"IF(O414<=(Kalkylvärden!$B$6+Indata!$B$24),O421*O371,\"\")","v":0},{"$f":"IF(P414<=(Kalkylvärden!$B$6+Indata!$B$24),P421*P371,\"\")","v":0},{"$f":"IF(Q414<=(Kalkylvärden!$B$6+Indata!$B$24),Q421*Q371,\"\")","v":0},{"$f":"IF(R414<=(Kalkylvärden!$B$6+Indata!$B$24),R421*R371,\"\")","v":0},{"$f":"IF(S414<=(Kalkylvärden!$B$6+Indata!$B$24),S421*S371,\"\")","v":0},{"$f":"IF(T414<=(Kalkylvärden!$B$6+Indata!$B$24),T421*T371,\"\")","v":0},{"$f":"IF(U414<=(Kalkylvärden!$B$6+Indata!$B$24),U421*U371,\"\")","v":0},{"$f":"IF(V414<=(Kalkylvärden!$B$6+Indata!$B$24),V421*V371,\"\")","v":0},{"$f":"IF(W414<=(Kalkylvärden!$B$6+Indata!$B$24),W421*W371,\"\")","v":0},{"$f":"IF(X414<=(Kalkylvärden!$B$6+Indata!$B$24),X421*X371,\"\")","v":0},{"$f":"IF(Y414<=(Kalkylvärden!$B$6+Indata!$B$24),Y421*Y371,\"\")","v":0},{"$f":"IF(Z414<=(Kalkylvärden!$B$6+Indata!$B$24),Z421*Z371,\"\")","v":0},{"$f":"IF(AA414<=(Kalkylvärden!$B$6+Indata!$B$24),AA421*AA371,\"\")","v":0},{"$f":"IF(AB414<=(Kalkylvärden!$B$6+Indata!$B$24),AB421*AB371,\"\")","v":0},{"$f":"IF(AC414<=(Kalkylvärden!$B$6+Indata!$B$24),AC421*AC371,\"\")","v":0},{"$f":"IF(AD414<=(Kalkylvärden!$B$6+Indata!$B$24),AD421*AD371,\"\")","v":0},{"$f":"IF(AE414<=(Kalkylvärden!$B$6+Indata!$B$24),AE421*AE371,\"\")","v":0},{"$f":"IF(AF414<=(Kalkylvärden!$B$6+Indata!$B$24),AF421*AF371,\"\")","v":0},{"$f":"IF(AG414<=(Kalkylvärden!$B$6+Indata!$B$24),AG421*AG371,\"\")","v":0},{"$f":"IF(AH414<=(Kalkylvärden!$B$6+Indata!$B$24),AH421*AH371,\"\")","v":0},{"$f":"IF(AI414<=(Kalkylvärden!$B$6+Indata!$B$24),AI421*AI371,\"\")","v":0},{"$f":"IF(AJ414<=(Kalkylvärden!$B$6+Indata!$B$24),AJ421*AJ371,\"\")","v":0},{"$f":"IF(AK414<=(Kalkylvärden!$B$6+Indata!$B$24),AK421*AK371,\"\")","v":0},{"$f":"IF(AL414<=(Kalkylvärden!$B$6+Indata!$B$24),AL421*AL371,\"\")","v":0},{"$f":"IF(AM414<=(Kalkylvärden!$B$6+Indata!$B$24),AM421*AM371,\"\")","v":0},{"$f":"IF(AN414<=(Kalkylvärden!$B$6+Indata!$B$24),AN421*AN371,\"\")","v":0},{"$f":"IF(AO414<=(Kalkylvärden!$B$6+Indata!$B$24),AO421*AO371,\"\")","v":0},{"$f":"IF(AP414<=(Kalkylvärden!$B$6+Indata!$B$24),AP421*AP371,\"\")","v":0},{"$f":"IF(AQ414<=(Kalkylvärden!$B$6+Indata!$B$24),AQ421*AQ371,\"\")","v":""},{"$f":"IF(AR414<=(Kalkylvärden!$B$6+Indata!$B$24),AR421*AR371,\"\")","v":""},{"$f":"IF(AS414<=(Kalkylvärden!$B$6+Indata!$B$24),AS421*AS371,\"\")","v":""},{"$f":"IF(AT414<=(Kalkylvärden!$B$6+Indata!$B$24),AT421*AT371,\"\")","v":""},{"$f":"IF(AU414<=(Kalkylvärden!$B$6+Indata!$B$24),AU421*AU371,\"\")","v":""},{"$f":"IF(AV414<=(Kalkylvärden!$B$6+Indata!$B$24),AV421*AV371,\"\")","v":""},{"$f":"IF(AW414<=(Kalkylvärden!$B$6+Indata!$B$24),AW421*AW371,\"\")","v":""},{"$f":"IF(AX414<=(Kalkylvärden!$B$6+Indata!$B$24),AX421*AX371,\"\")","v":""},{"$f":"IF(AY414<=(Kalkylvärden!$B$6+Indata!$B$24),AY421*AY371,\"\")","v":""},{"$f":"IF(AZ414<=(Kalkylvärden!$B$6+Indata!$B$24),AZ421*AZ371,\"\")","v":""},{"$f":"IF(BA414<=(Kalkylvärden!$B$6+Indata!$B$24),BA421*BA371,\"\")","v":""},{"$f":"IF(BB414<=(Kalkylvärden!$B$6+Indata!$B$24),BB421*BB371,\"\")","v":""},{"$f":"IF(BC414<=(Kalkylvärden!$B$6+Indata!$B$24),BC421*BC371,\"\")","v":""},{"$f":"IF(BD414<=(Kalkylvärden!$B$6+Indata!$B$24),BD421*BD371,\"\")","v":""},{"$f":"IF(BE414<=(Kalkylvärden!$B$6+Indata!$B$24),BE421*BE371,\"\")","v":""},{"$f":"IF(BF414<=(Kalkylvärden!$B$6+Indata!$B$24),BF421*BF371,\"\")","v":""},{"$f":"IF(BG414<=(Kalkylvärden!$B$6+Indata!$B$24),BG421*BG371,\"\")","v":""},{"$f":"IF(BH414<=(Kalkylvärden!$B$6+Indata!$B$24),BH421*BH371,\"\")","v":""},{"$f":"IF(BI414<=(Kalkylvärden!$B$6+Indata!$B$24),BI421*BI371,\"\")","v":""},{"$f":"IF(BJ414<=(Kalkylvärden!$B$6+Indata!$B$24),BJ421*BJ371,\"\")","v":""},{"$f":"IF(BK414<=(Kalkylvärden!$B$6+Indata!$B$24),BK421*BK371,\"\")","v":""},{"$f":"IF(BL414<=(Kalkylvärden!$B$6+Indata!$B$24),BL421*BL371,\"\")","v":""},{"$f":"IF(BM414<=(Kalkylvärden!$B$6+Indata!$B$24),BM421*BM371,\"\")","v":""},{"$f":"IF(BN414<=(Kalkylvärden!$B$6+Indata!$B$24),BN421*BN371,\"\")","v":""},{"$f":"IF(BO414<=(Kalkylvärden!$B$6+Indata!$B$24),BO421*BO371,\"\")","v":""},{"$f":"IF(BP414<=(Kalkylvärden!$B$6+Indata!$B$24),BP421*BP371,\"\")","v":""},{"$f":"IF(BQ414<=(Kalkylvärden!$B$6+Indata!$B$24),BQ421*BQ371,\"\")","v":""},{"$f":"IF(BR414<=(Kalkylvärden!$B$6+Indata!$B$24),BR421*BR371,\"\")","v":""},{"$f":"IF(BS414<=(Kalkylvärden!$B$6+Indata!$B$24),BS421*BS371,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B422:BS422)","v":0}]
[]
[]
["Fordonskostnader"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B427+1","v":2026},{"$f":"C427+1","v":2027},{"$f":"D427+1","v":2028},{"$f":"E427+1","v":2029},{"$f":"F427+1","v":2030},{"$f":"G427+1","v":2031},{"$f":"H427+1","v":2032},{"$f":"I427+1","v":2033},{"$f":"J427+1","v":2034},{"$f":"K427+1","v":2035},{"$f":"L427+1","v":2036},{"$f":"M427+1","v":2037},{"$f":"N427+1","v":2038},{"$f":"O427+1","v":2039},{"$f":"P427+1","v":2040},{"$f":"Q427+1","v":2041},{"$f":"R427+1","v":2042},{"$f":"S427+1","v":2043},{"$f":"T427+1","v":2044},{"$f":"U427+1","v":2045},{"$f":"V427+1","v":2046},{"$f":"W427+1","v":2047},{"$f":"X427+1","v":2048},{"$f":"Y427+1","v":2049},{"$f":"Z427+1","v":2050},{"$f":"AA427+1","v":2051},{"$f":"AB427+1","v":2052},{"$f":"AC427+1","v":2053},{"$f":"AD427+1","v":2054},{"$f":"AE427+1","v":2055},{"$f":"AF427+1","v":2056},{"$f":"AG427+1","v":2057},{"$f":"AH427+1","v":2058},{"$f":"AI427+1","v":2059},{"$f":"AJ427+1","v":2060},{"$f":"AK427+1","v":2061},{"$f":"AL427+1","v":2062},{"$f":"AM427+1","v":2063},{"$f":"AN427+1","v":2064},{"$f":"AO427+1","v":2065},{"$f":"AP427+1","v":2066},{"$f":"AQ427+1","v":2067},{"$f":"AR427+1","v":2068},{"$f":"AS427+1","v":2069},{"$f":"AT427+1","v":2070},{"$f":"AU427+1","v":2071},{"$f":"AV427+1","v":2072},{"$f":"AW427+1","v":2073},{"$f":"AX427+1","v":2074},{"$f":"AY427+1","v":2075},{"$f":"AZ427+1","v":2076},{"$f":"BA427+1","v":2077},{"$f":"BB427+1","v":2078},{"$f":"BC427+1","v":2079},{"$f":"BD427+1","v":2080},{"$f":"BE427+1","v":2081},{"$f":"BF427+1","v":2082},{"$f":"BG427+1","v":2083},{"$f":"BH427+1","v":2084},{"$f":"BI427+1","v":2085},{"$f":"BJ427+1","v":2086},{"$f":"BK427+1","v":2087},{"$f":"BL427+1","v":2088},{"$f":"BM427+1","v":2089},{"$f":"BN427+1","v":2090},{"$f":"BO427+1","v":2091},{"$f":"BP427+1","v":2092},{"$f":"BQ427+1","v":2093},{"$f":"BR427+1","v":2094}]
["I Korsning"]
["Fordonskostnader (mkr/år)",{"$f":"IF(B427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AR427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AS427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AT427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AU427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AV427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AW427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AX427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AY427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(AZ427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BA427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BB427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BC427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BD427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BE427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BF427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BG427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BH427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BI427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BJ427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BK427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BL427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BM427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BN427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BO427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BP427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BQ427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BR427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""},{"$f":"IF(BS427<=(Kalkylvärden!$B$6+Indata!$B$24),(Ekonomi!$B$132-Ekonomi!$B$131),\"\")","v":""}]
["Nuvärde Fordonskostnader (mkr/år)",{"$f":"IF(B427<=(Kalkylvärden!$B$6+Indata!$B$24),B429*B367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(C427<=(Kalkylvärden!$B$6+Indata!$B$24),C429*C367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D427<=(Kalkylvärden!$B$6+Indata!$B$24),D429*D367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E427<=(Kalkylvärden!$B$6+Indata!$B$24),E429*E367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(F427<=(Kalkylvärden!$B$6+Indata!$B$24),F429*F367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G427<=(Kalkylvärden!$B$6+Indata!$B$24),G429*G367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(H427<=(Kalkylvärden!$B$6+Indata!$B$24),H429*H367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(I427<=(Kalkylvärden!$B$6+Indata!$B$24),I429*I367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(J427<=(Kalkylvärden!$B$6+Indata!$B$24),J429*J367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(K427<=(Kalkylvärden!$B$6+Indata!$B$24),K429*K367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(L427<=(Kalkylvärden!$B$6+Indata!$B$24),L429*L367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(M427<=(Kalkylvärden!$B$6+Indata!$B$24),M429*M367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N427<=(Kalkylvärden!$B$6+Indata!$B$24),N429*N367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(O427<=(Kalkylvärden!$B$6+Indata!$B$24),O429*O367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(P427<=(Kalkylvärden!$B$6+Indata!$B$24),P429*P367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q427<=(Kalkylvärden!$B$6+Indata!$B$24),Q429*Q367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R427<=(Kalkylvärden!$B$6+Indata!$B$24),R429*R367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(S427<=(Kalkylvärden!$B$6+Indata!$B$24),S429*S367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(T427<=(Kalkylvärden!$B$6+Indata!$B$24),T429*T367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U427<=(Kalkylvärden!$B$6+Indata!$B$24),U429*U367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(V427<=(Kalkylvärden!$B$6+Indata!$B$24),V429*V367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(W427<=(Kalkylvärden!$B$6+Indata!$B$24),W429*W367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(X427<=(Kalkylvärden!$B$6+Indata!$B$24),X429*X367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Y427<=(Kalkylvärden!$B$6+Indata!$B$24),Y429*Y367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Z427<=(Kalkylvärden!$B$6+Indata!$B$24),Z429*Z367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AA427<=(Kalkylvärden!$B$6+Indata!$B$24),AA429*AA367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB427<=(Kalkylvärden!$B$6+Indata!$B$24),AB429*AB367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AC427<=(Kalkylvärden!$B$6+Indata!$B$24),AC429*AC367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AD427<=(Kalkylvärden!$B$6+Indata!$B$24),AD429*AD367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AE427<=(Kalkylvärden!$B$6+Indata!$B$24),AE429*AE367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AF427<=(Kalkylvärden!$B$6+Indata!$B$24),AF429*AF367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AG427<=(Kalkylvärden!$B$6+Indata!$B$24),AG429*AG367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AH427<=(Kalkylvärden!$B$6+Indata!$B$24),AH429*AH367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI427<=(Kalkylvärden!$B$6+Indata!$B$24),AI429*AI367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AJ427<=(Kalkylvärden!$B$6+Indata!$B$24),AJ429*AJ367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AK427<=(Kalkylvärden!$B$6+Indata!$B$24),AK429*AK367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AL427<=(Kalkylvärden!$B$6+Indata!$B$24),AL429*AL367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AM427<=(Kalkylvärden!$B$6+Indata!$B$24),AM429*AM367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AN427<=(Kalkylvärden!$B$6+Indata!$B$24),AN429*AN367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AO427<=(Kalkylvärden!$B$6+Indata!$B$24),AO429*AO367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP427<=(Kalkylvärden!$B$6+Indata!$B$24),AP429*AP367,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AQ427<=(Kalkylvärden!$B$6+Indata!$B$24),AQ429*AQ367,\"\")","v":""},{"$f":"IF(AR427<=(Kalkylvärden!$B$6+Indata!$B$24),AR429*AR367,\"\")","v":""},{"$f":"IF(AS427<=(Kalkylvärden!$B$6+Indata!$B$24),AS429*AS367,\"\")","v":""},{"$f":"IF(AT427<=(Kalkylvärden!$B$6+Indata!$B$24),AT429*AT367,\"\")","v":""},{"$f":"IF(AU427<=(Kalkylvärden!$B$6+Indata!$B$24),AU429*AU367,\"\")","v":""},{"$f":"IF(AV427<=(Kalkylvärden!$B$6+Indata!$B$24),AV429*AV367,\"\")","v":""},{"$f":"IF(AW427<=(Kalkylvärden!$B$6+Indata!$B$24),AW429*AW367,\"\")","v":""},{"$f":"IF(AX427<=(Kalkylvärden!$B$6+Indata!$B$24),AX429*AX367,\"\")","v":""},{"$f":"IF(AY427<=(Kalkylvärden!$B$6+Indata!$B$24),AY429*AY367,\"\")","v":""},{"$f":"IF(AZ427<=(Kalkylvärden!$B$6+Indata!$B$24),AZ429*AZ367,\"\")","v":""},{"$f":"IF(BA427<=(Kalkylvärden!$B$6+Indata!$B$24),BA429*BA367,\"\")","v":""},{"$f":"IF(BB427<=(Kalkylvärden!$B$6+Indata!$B$24),BB429*BB367,\"\")","v":""},{"$f":"IF(BC427<=(Kalkylvärden!$B$6+Indata!$B$24),BC429*BC367,\"\")","v":""},{"$f":"IF(BD427<=(Kalkylvärden!$B$6+Indata!$B$24),BD429*BD367,\"\")","v":""},{"$f":"IF(BE427<=(Kalkylvärden!$B$6+Indata!$B$24),BE429*BE367,\"\")","v":""},{"$f":"IF(BF427<=(Kalkylvärden!$B$6+Indata!$B$24),BF429*BF367,\"\")","v":""},{"$f":"IF(BG427<=(Kalkylvärden!$B$6+Indata!$B$24),BG429*BG367,\"\")","v":""},{"$f":"IF(BH427<=(Kalkylvärden!$B$6+Indata!$B$24),BH429*BH367,\"\")","v":""},{"$f":"IF(BI427<=(Kalkylvärden!$B$6+Indata!$B$24),BI429*BI367,\"\")","v":""},{"$f":"IF(BJ427<=(Kalkylvärden!$B$6+Indata!$B$24),BJ429*BJ367,\"\")","v":""},{"$f":"IF(BK427<=(Kalkylvärden!$B$6+Indata!$B$24),BK429*BK367,\"\")","v":""},{"$f":"IF(BL427<=(Kalkylvärden!$B$6+Indata!$B$24),BL429*BL367,\"\")","v":""},{"$f":"IF(BM427<=(Kalkylvärden!$B$6+Indata!$B$24),BM429*BM367,\"\")","v":""},{"$f":"IF(BN427<=(Kalkylvärden!$B$6+Indata!$B$24),BN429*BN367,\"\")","v":""},{"$f":"IF(BO427<=(Kalkylvärden!$B$6+Indata!$B$24),BO429*BO367,\"\")","v":""},{"$f":"IF(BP427<=(Kalkylvärden!$B$6+Indata!$B$24),BP429*BP367,\"\")","v":""},{"$f":"IF(BQ427<=(Kalkylvärden!$B$6+Indata!$B$24),BQ429*BQ367,\"\")","v":""},{"$f":"IF(BR427<=(Kalkylvärden!$B$6+Indata!$B$24),BR429*BR367,\"\")","v":""},{"$f":"IF(BS427<=(Kalkylvärden!$B$6+Indata!$B$24),BS429*BS367,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B430:BS430)","v":{"$error":"#VALUE!"}}]
[]
["Vid omledning"]
["Fordonskostnader Pb/Lb (mkr/år)",{"$f":"IF(B427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(C427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(D427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(E427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(F427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(G427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(H427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(I427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(J427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(K427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(L427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(M427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(N427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(O427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(P427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(Q427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(R427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(S427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(T427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(U427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(V427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(W427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(X427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(Y427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(Z427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AA427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AB427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AC427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AD427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AE427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AF427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AG427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AH427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AI427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AJ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AK427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AL427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AM427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AN427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AO427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AP427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":0},{"$f":"IF(AQ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AR427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AS427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AT427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AU427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AV427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AW427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AX427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AY427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(AZ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BA427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BB427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BC427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BD427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BE427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BF427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BG427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BH427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BI427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BJ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BK427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BL427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BM427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BN427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BO427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BP427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BQ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BR427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""},{"$f":"IF(BS427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$133,\"\")","v":""}]
["Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(C427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(D427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(E427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(F427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(G427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(H427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(I427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(J427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(K427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(L427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(M427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(N427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(O427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(P427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Q427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(R427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(S427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(T427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(U427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(V427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(W427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(X427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Y427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(Z427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AA427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AB427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AC427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AD427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AE427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AF427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AG427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AH427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AI427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AJ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AK427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AL427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AM427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AN427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AO427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AP427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":0},{"$f":"IF(AQ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AR427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AS427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AT427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AU427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AV427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AW427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AX427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AY427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AZ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BA427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BB427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BC427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BD427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BE427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BF427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BG427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BH427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BI427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BJ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BK427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BL427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BM427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BN427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BO427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BP427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BQ427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BR427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BS427<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$129,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb/Lb (mkr/år)",{"$f":"IF(B427<=(Kalkylvärden!$B$6+Indata!$B$24),B434*B365,\"\")","v":0},{"$f":"IF(C427<=(Kalkylvärden!$B$6+Indata!$B$24),C434*C365,\"\")","v":0},{"$f":"IF(D427<=(Kalkylvärden!$B$6+Indata!$B$24),D434*D365,\"\")","v":0},{"$f":"IF(E427<=(Kalkylvärden!$B$6+Indata!$B$24),E434*E365,\"\")","v":0},{"$f":"IF(F427<=(Kalkylvärden!$B$6+Indata!$B$24),F434*F365,\"\")","v":0},{"$f":"IF(G427<=(Kalkylvärden!$B$6+Indata!$B$24),G434*G365,\"\")","v":0},{"$f":"IF(H427<=(Kalkylvärden!$B$6+Indata!$B$24),H434*H365,\"\")","v":0},{"$f":"IF(I427<=(Kalkylvärden!$B$6+Indata!$B$24),I434*I365,\"\")","v":0},{"$f":"IF(J427<=(Kalkylvärden!$B$6+Indata!$B$24),J434*J365,\"\")","v":0},{"$f":"IF(K427<=(Kalkylvärden!$B$6+Indata!$B$24),K434*K365,\"\")","v":0},{"$f":"IF(L427<=(Kalkylvärden!$B$6+Indata!$B$24),L434*L365,\"\")","v":0},{"$f":"IF(M427<=(Kalkylvärden!$B$6+Indata!$B$24),M434*M365,\"\")","v":0},{"$f":"IF(N427<=(Kalkylvärden!$B$6+Indata!$B$24),N434*N365,\"\")","v":0},{"$f":"IF(O427<=(Kalkylvärden!$B$6+Indata!$B$24),O434*O365,\"\")","v":0},{"$f":"IF(P427<=(Kalkylvärden!$B$6+Indata!$B$24),P434*P365,\"\")","v":0},{"$f":"IF(Q427<=(Kalkylvärden!$B$6+Indata!$B$24),Q434*Q365,\"\")","v":0},{"$f":"IF(R427<=(Kalkylvärden!$B$6+Indata!$B$24),R434*R365,\"\")","v":0},{"$f":"IF(S427<=(Kalkylvärden!$B$6+Indata!$B$24),S434*S365,\"\")","v":0},{"$f":"IF(T427<=(Kalkylvärden!$B$6+Indata!$B$24),T434*T365,\"\")","v":0},{"$f":"IF(U427<=(Kalkylvärden!$B$6+Indata!$B$24),U434*U365,\"\")","v":0},{"$f":"IF(V427<=(Kalkylvärden!$B$6+Indata!$B$24),V434*V365,\"\")","v":0},{"$f":"IF(W427<=(Kalkylvärden!$B$6+Indata!$B$24),W434*W365,\"\")","v":0},{"$f":"IF(X427<=(Kalkylvärden!$B$6+Indata!$B$24),X434*X365,\"\")","v":0},{"$f":"IF(Y427<=(Kalkylvärden!$B$6+Indata!$B$24),Y434*Y365,\"\")","v":0},{"$f":"IF(Z427<=(Kalkylvärden!$B$6+Indata!$B$24),Z434*Z365,\"\")","v":0},{"$f":"IF(AA427<=(Kalkylvärden!$B$6+Indata!$B$24),AA434*AA365,\"\")","v":0},{"$f":"IF(AB427<=(Kalkylvärden!$B$6+Indata!$B$24),AB434*AB365,\"\")","v":0},{"$f":"IF(AC427<=(Kalkylvärden!$B$6+Indata!$B$24),AC434*AC365,\"\")","v":0},{"$f":"IF(AD427<=(Kalkylvärden!$B$6+Indata!$B$24),AD434*AD365,\"\")","v":0},{"$f":"IF(AE427<=(Kalkylvärden!$B$6+Indata!$B$24),AE434*AE365,\"\")","v":0},{"$f":"IF(AF427<=(Kalkylvärden!$B$6+Indata!$B$24),AF434*AF365,\"\")","v":0},{"$f":"IF(AG427<=(Kalkylvärden!$B$6+Indata!$B$24),AG434*AG365,\"\")","v":0},{"$f":"IF(AH427<=(Kalkylvärden!$B$6+Indata!$B$24),AH434*AH365,\"\")","v":0},{"$f":"IF(AI427<=(Kalkylvärden!$B$6+Indata!$B$24),AI434*AI365,\"\")","v":0},{"$f":"IF(AJ427<=(Kalkylvärden!$B$6+Indata!$B$24),AJ434*AJ365,\"\")","v":0},{"$f":"IF(AK427<=(Kalkylvärden!$B$6+Indata!$B$24),AK434*AK365,\"\")","v":0},{"$f":"IF(AL427<=(Kalkylvärden!$B$6+Indata!$B$24),AL434*AL365,\"\")","v":0},{"$f":"IF(AM427<=(Kalkylvärden!$B$6+Indata!$B$24),AM434*AM365,\"\")","v":0},{"$f":"IF(AN427<=(Kalkylvärden!$B$6+Indata!$B$24),AN434*AN365,\"\")","v":0},{"$f":"IF(AO427<=(Kalkylvärden!$B$6+Indata!$B$24),AO434*AO365,\"\")","v":0},{"$f":"IF(AP427<=(Kalkylvärden!$B$6+Indata!$B$24),AP434*AP365,\"\")","v":0},{"$f":"IF(AQ427<=(Kalkylvärden!$B$6+Indata!$B$24),AQ434*AQ365,\"\")","v":""},{"$f":"IF(AR427<=(Kalkylvärden!$B$6+Indata!$B$24),AR434*AR365,\"\")","v":""},{"$f":"IF(AS427<=(Kalkylvärden!$B$6+Indata!$B$24),AS434*AS365,\"\")","v":""},{"$f":"IF(AT427<=(Kalkylvärden!$B$6+Indata!$B$24),AT434*AT365,\"\")","v":""},{"$f":"IF(AU427<=(Kalkylvärden!$B$6+Indata!$B$24),AU434*AU365,\"\")","v":""},{"$f":"IF(AV427<=(Kalkylvärden!$B$6+Indata!$B$24),AV434*AV365,\"\")","v":""},{"$f":"IF(AW427<=(Kalkylvärden!$B$6+Indata!$B$24),AW434*AW365,\"\")","v":""},{"$f":"IF(AX427<=(Kalkylvärden!$B$6+Indata!$B$24),AX434*AX365,\"\")","v":""},{"$f":"IF(AY427<=(Kalkylvärden!$B$6+Indata!$B$24),AY434*AY365,\"\")","v":""},{"$f":"IF(AZ427<=(Kalkylvärden!$B$6+Indata!$B$24),AZ434*AZ365,\"\")","v":""},{"$f":"IF(BA427<=(Kalkylvärden!$B$6+Indata!$B$24),BA434*BA365,\"\")","v":""},{"$f":"IF(BB427<=(Kalkylvärden!$B$6+Indata!$B$24),BB434*BB365,\"\")","v":""},{"$f":"IF(BC427<=(Kalkylvärden!$B$6+Indata!$B$24),BC434*BC365,\"\")","v":""},{"$f":"IF(BD427<=(Kalkylvärden!$B$6+Indata!$B$24),BD434*BD365,\"\")","v":""},{"$f":"IF(BE427<=(Kalkylvärden!$B$6+Indata!$B$24),BE434*BE365,\"\")","v":""},{"$f":"IF(BF427<=(Kalkylvärden!$B$6+Indata!$B$24),BF434*BF365,\"\")","v":""},{"$f":"IF(BG427<=(Kalkylvärden!$B$6+Indata!$B$24),BG434*BG365,\"\")","v":""},{"$f":"IF(BH427<=(Kalkylvärden!$B$6+Indata!$B$24),BH434*BH365,\"\")","v":""},{"$f":"IF(BI427<=(Kalkylvärden!$B$6+Indata!$B$24),BI434*BI365,\"\")","v":""},{"$f":"IF(BJ427<=(Kalkylvärden!$B$6+Indata!$B$24),BJ434*BJ365,\"\")","v":""},{"$f":"IF(BK427<=(Kalkylvärden!$B$6+Indata!$B$24),BK434*BK365,\"\")","v":""},{"$f":"IF(BL427<=(Kalkylvärden!$B$6+Indata!$B$24),BL434*BL365,\"\")","v":""},{"$f":"IF(BM427<=(Kalkylvärden!$B$6+Indata!$B$24),BM434*BM365,\"\")","v":""},{"$f":"IF(BN427<=(Kalkylvärden!$B$6+Indata!$B$24),BN434*BN365,\"\")","v":""},{"$f":"IF(BO427<=(Kalkylvärden!$B$6+Indata!$B$24),BO434*BO365,\"\")","v":""},{"$f":"IF(BP427<=(Kalkylvärden!$B$6+Indata!$B$24),BP434*BP365,\"\")","v":""},{"$f":"IF(BQ427<=(Kalkylvärden!$B$6+Indata!$B$24),BQ434*BQ365,\"\")","v":""},{"$f":"IF(BR427<=(Kalkylvärden!$B$6+Indata!$B$24),BR434*BR365,\"\")","v":""},{"$f":"IF(BS427<=(Kalkylvärden!$B$6+Indata!$B$24),BS434*BS365,\"\")","v":""}]
["Nuvärde Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B427<=(Kalkylvärden!$B$6+Indata!$B$24),B435*B366,\"\")","v":0},{"$f":"IF(C427<=(Kalkylvärden!$B$6+Indata!$B$24),C435*C366,\"\")","v":0},{"$f":"IF(D427<=(Kalkylvärden!$B$6+Indata!$B$24),D435*D366,\"\")","v":0},{"$f":"IF(E427<=(Kalkylvärden!$B$6+Indata!$B$24),E435*E366,\"\")","v":0},{"$f":"IF(F427<=(Kalkylvärden!$B$6+Indata!$B$24),F435*F366,\"\")","v":0},{"$f":"IF(G427<=(Kalkylvärden!$B$6+Indata!$B$24),G435*G366,\"\")","v":0},{"$f":"IF(H427<=(Kalkylvärden!$B$6+Indata!$B$24),H435*H366,\"\")","v":0},{"$f":"IF(I427<=(Kalkylvärden!$B$6+Indata!$B$24),I435*I366,\"\")","v":0},{"$f":"IF(J427<=(Kalkylvärden!$B$6+Indata!$B$24),J435*J366,\"\")","v":0},{"$f":"IF(K427<=(Kalkylvärden!$B$6+Indata!$B$24),K435*K366,\"\")","v":0},{"$f":"IF(L427<=(Kalkylvärden!$B$6+Indata!$B$24),L435*L366,\"\")","v":0},{"$f":"IF(M427<=(Kalkylvärden!$B$6+Indata!$B$24),M435*M366,\"\")","v":0},{"$f":"IF(N427<=(Kalkylvärden!$B$6+Indata!$B$24),N435*N366,\"\")","v":0},{"$f":"IF(O427<=(Kalkylvärden!$B$6+Indata!$B$24),O435*O366,\"\")","v":0},{"$f":"IF(P427<=(Kalkylvärden!$B$6+Indata!$B$24),P435*P366,\"\")","v":0},{"$f":"IF(Q427<=(Kalkylvärden!$B$6+Indata!$B$24),Q435*Q366,\"\")","v":0},{"$f":"IF(R427<=(Kalkylvärden!$B$6+Indata!$B$24),R435*R366,\"\")","v":0},{"$f":"IF(S427<=(Kalkylvärden!$B$6+Indata!$B$24),S435*S366,\"\")","v":0},{"$f":"IF(T427<=(Kalkylvärden!$B$6+Indata!$B$24),T435*T366,\"\")","v":0},{"$f":"IF(U427<=(Kalkylvärden!$B$6+Indata!$B$24),U435*U366,\"\")","v":0},{"$f":"IF(V427<=(Kalkylvärden!$B$6+Indata!$B$24),V435*V366,\"\")","v":0},{"$f":"IF(W427<=(Kalkylvärden!$B$6+Indata!$B$24),W435*W366,\"\")","v":0},{"$f":"IF(X427<=(Kalkylvärden!$B$6+Indata!$B$24),X435*X366,\"\")","v":0},{"$f":"IF(Y427<=(Kalkylvärden!$B$6+Indata!$B$24),Y435*Y366,\"\")","v":0},{"$f":"IF(Z427<=(Kalkylvärden!$B$6+Indata!$B$24),Z435*Z366,\"\")","v":0},{"$f":"IF(AA427<=(Kalkylvärden!$B$6+Indata!$B$24),AA435*AA366,\"\")","v":0},{"$f":"IF(AB427<=(Kalkylvärden!$B$6+Indata!$B$24),AB435*AB366,\"\")","v":0},{"$f":"IF(AC427<=(Kalkylvärden!$B$6+Indata!$B$24),AC435*AC366,\"\")","v":0},{"$f":"IF(AD427<=(Kalkylvärden!$B$6+Indata!$B$24),AD435*AD366,\"\")","v":0},{"$f":"IF(AE427<=(Kalkylvärden!$B$6+Indata!$B$24),AE435*AE366,\"\")","v":0},{"$f":"IF(AF427<=(Kalkylvärden!$B$6+Indata!$B$24),AF435*AF366,\"\")","v":0},{"$f":"IF(AG427<=(Kalkylvärden!$B$6+Indata!$B$24),AG435*AG366,\"\")","v":0},{"$f":"IF(AH427<=(Kalkylvärden!$B$6+Indata!$B$24),AH435*AH366,\"\")","v":0},{"$f":"IF(AI427<=(Kalkylvärden!$B$6+Indata!$B$24),AI435*AI366,\"\")","v":0},{"$f":"IF(AJ427<=(Kalkylvärden!$B$6+Indata!$B$24),AJ435*AJ366,\"\")","v":0},{"$f":"IF(AK427<=(Kalkylvärden!$B$6+Indata!$B$24),AK435*AK366,\"\")","v":0},{"$f":"IF(AL427<=(Kalkylvärden!$B$6+Indata!$B$24),AL435*AL366,\"\")","v":0},{"$f":"IF(AM427<=(Kalkylvärden!$B$6+Indata!$B$24),AM435*AM366,\"\")","v":0},{"$f":"IF(AN427<=(Kalkylvärden!$B$6+Indata!$B$24),AN435*AN366,\"\")","v":0},{"$f":"IF(AO427<=(Kalkylvärden!$B$6+Indata!$B$24),AO435*AO366,\"\")","v":0},{"$f":"IF(AP427<=(Kalkylvärden!$B$6+Indata!$B$24),AP435*AP366,\"\")","v":0},{"$f":"IF(AQ427<=(Kalkylvärden!$B$6+Indata!$B$24),AQ435*AQ366,\"\")","v":""},{"$f":"IF(AR427<=(Kalkylvärden!$B$6+Indata!$B$24),AR435*AR366,\"\")","v":""},{"$f":"IF(AS427<=(Kalkylvärden!$B$6+Indata!$B$24),AS435*AS366,\"\")","v":""},{"$f":"IF(AT427<=(Kalkylvärden!$B$6+Indata!$B$24),AT435*AT366,\"\")","v":""},{"$f":"IF(AU427<=(Kalkylvärden!$B$6+Indata!$B$24),AU435*AU366,\"\")","v":""},{"$f":"IF(AV427<=(Kalkylvärden!$B$6+Indata!$B$24),AV435*AV366,\"\")","v":""},{"$f":"IF(AW427<=(Kalkylvärden!$B$6+Indata!$B$24),AW435*AW366,\"\")","v":""},{"$f":"IF(AX427<=(Kalkylvärden!$B$6+Indata!$B$24),AX435*AX366,\"\")","v":""},{"$f":"IF(AY427<=(Kalkylvärden!$B$6+Indata!$B$24),AY435*AY366,\"\")","v":""},{"$f":"IF(AZ427<=(Kalkylvärden!$B$6+Indata!$B$24),AZ435*AZ366,\"\")","v":""},{"$f":"IF(BA427<=(Kalkylvärden!$B$6+Indata!$B$24),BA435*BA366,\"\")","v":""},{"$f":"IF(BB427<=(Kalkylvärden!$B$6+Indata!$B$24),BB435*BB366,\"\")","v":""},{"$f":"IF(BC427<=(Kalkylvärden!$B$6+Indata!$B$24),BC435*BC366,\"\")","v":""},{"$f":"IF(BD427<=(Kalkylvärden!$B$6+Indata!$B$24),BD435*BD366,\"\")","v":""},{"$f":"IF(BE427<=(Kalkylvärden!$B$6+Indata!$B$24),BE435*BE366,\"\")","v":""},{"$f":"IF(BF427<=(Kalkylvärden!$B$6+Indata!$B$24),BF435*BF366,\"\")","v":""},{"$f":"IF(BG427<=(Kalkylvärden!$B$6+Indata!$B$24),BG435*BG366,\"\")","v":""},{"$f":"IF(BH427<=(Kalkylvärden!$B$6+Indata!$B$24),BH435*BH366,\"\")","v":""},{"$f":"IF(BI427<=(Kalkylvärden!$B$6+Indata!$B$24),BI435*BI366,\"\")","v":""},{"$f":"IF(BJ427<=(Kalkylvärden!$B$6+Indata!$B$24),BJ435*BJ366,\"\")","v":""},{"$f":"IF(BK427<=(Kalkylvärden!$B$6+Indata!$B$24),BK435*BK366,\"\")","v":""},{"$f":"IF(BL427<=(Kalkylvärden!$B$6+Indata!$B$24),BL435*BL366,\"\")","v":""},{"$f":"IF(BM427<=(Kalkylvärden!$B$6+Indata!$B$24),BM435*BM366,\"\")","v":""},{"$f":"IF(BN427<=(Kalkylvärden!$B$6+Indata!$B$24),BN435*BN366,\"\")","v":""},{"$f":"IF(BO427<=(Kalkylvärden!$B$6+Indata!$B$24),BO435*BO366,\"\")","v":""},{"$f":"IF(BP427<=(Kalkylvärden!$B$6+Indata!$B$24),BP435*BP366,\"\")","v":""},{"$f":"IF(BQ427<=(Kalkylvärden!$B$6+Indata!$B$24),BQ435*BQ366,\"\")","v":""},{"$f":"IF(BR427<=(Kalkylvärden!$B$6+Indata!$B$24),BR435*BR366,\"\")","v":""},{"$f":"IF(BS427<=(Kalkylvärden!$B$6+Indata!$B$24),BS435*BS366,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B436:BS437)","v":0}]
[]
[]
[]
["Emissioner, externa effekter"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B443+1","v":2026},{"$f":"C443+1","v":2027},{"$f":"D443+1","v":2028},{"$f":"E443+1","v":2029},{"$f":"F443+1","v":2030},{"$f":"G443+1","v":2031},{"$f":"H443+1","v":2032},{"$f":"I443+1","v":2033},{"$f":"J443+1","v":2034},{"$f":"K443+1","v":2035},{"$f":"L443+1","v":2036},{"$f":"M443+1","v":2037},{"$f":"N443+1","v":2038},{"$f":"O443+1","v":2039},{"$f":"P443+1","v":2040},{"$f":"Q443+1","v":2041},{"$f":"R443+1","v":2042},{"$f":"S443+1","v":2043},{"$f":"T443+1","v":2044},{"$f":"U443+1","v":2045},{"$f":"V443+1","v":2046},{"$f":"W443+1","v":2047},{"$f":"X443+1","v":2048},{"$f":"Y443+1","v":2049},{"$f":"Z443+1","v":2050},{"$f":"AA443+1","v":2051},{"$f":"AB443+1","v":2052},{"$f":"AC443+1","v":2053},{"$f":"AD443+1","v":2054},{"$f":"AE443+1","v":2055},{"$f":"AF443+1","v":2056},{"$f":"AG443+1","v":2057},{"$f":"AH443+1","v":2058},{"$f":"AI443+1","v":2059},{"$f":"AJ443+1","v":2060},{"$f":"AK443+1","v":2061},{"$f":"AL443+1","v":2062},{"$f":"AM443+1","v":2063},{"$f":"AN443+1","v":2064},{"$f":"AO443+1","v":2065},{"$f":"AP443+1","v":2066},{"$f":"AQ443+1","v":2067},{"$f":"AR443+1","v":2068},{"$f":"AS443+1","v":2069},{"$f":"AT443+1","v":2070},{"$f":"AU443+1","v":2071},{"$f":"AV443+1","v":2072},{"$f":"AW443+1","v":2073},{"$f":"AX443+1","v":2074},{"$f":"AY443+1","v":2075},{"$f":"AZ443+1","v":2076},{"$f":"BA443+1","v":2077},{"$f":"BB443+1","v":2078},{"$f":"BC443+1","v":2079},{"$f":"BD443+1","v":2080},{"$f":"BE443+1","v":2081},{"$f":"BF443+1","v":2082},{"$f":"BG443+1","v":2083},{"$f":"BH443+1","v":2084},{"$f":"BI443+1","v":2085},{"$f":"BJ443+1","v":2086},{"$f":"BK443+1","v":2087},{"$f":"BL443+1","v":2088},{"$f":"BM443+1","v":2089},{"$f":"BN443+1","v":2090},{"$f":"BO443+1","v":2091},{"$f":"BP443+1","v":2092},{"$f":"BQ443+1","v":2093},{"$f":"BR443+1","v":2094}]
["Bakom bom"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$241+Ekonomi!$C$242+Ekonomi!$C$244+Ekonomi!$C$245)-SUM(Ekonomi!$B$241+Ekonomi!$B$242+Ekonomi!$B$244+Ekonomi!$B$245),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),B445*B373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),C445*C373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),D445*D373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),E445*E373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),F445*F373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),G445*G373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),H445*H373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),I445*I373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),J445*J373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),K445*K373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),L445*L373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),M445*M373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),N445*N373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),O445*O373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),P445*P373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),Q445*Q373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),R445*R373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),S445*S373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),T445*T373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),U445*U373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),V445*V373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),W445*W373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),X445*X373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),Y445*Y373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),Z445*Z373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),AA445*AA373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),AB445*AB373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),AC445*AC373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),AD445*AD373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),AE445*AE373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),AF445*AF373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),AG445*AG373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),AH445*AH373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),AI445*AI373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),AJ445*AJ373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),AK445*AK373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),AL445*AL373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),AM445*AM373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),AN445*AN373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),AO445*AO373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),AP445*AP373,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),AQ445*AQ373,\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),AR445*AR373,\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),AS445*AS373,\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),AT445*AT373,\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),AU445*AU373,\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),AV445*AV373,\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),AW445*AW373,\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),AX445*AX373,\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),AY445*AY373,\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),AZ445*AZ373,\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),BA445*BA373,\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),BB445*BB373,\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),BC445*BC373,\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),BD445*BD373,\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),BE445*BE373,\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),BF445*BF373,\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),BG445*BG373,\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),BH445*BH373,\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),BI445*BI373,\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),BJ445*BJ373,\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),BK445*BK373,\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),BL445*BL373,\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),BM445*BM373,\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),BN445*BN373,\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),BO445*BO373,\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),BP445*BP373,\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),BQ445*BQ373,\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),BR445*BR373,\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),BS445*BS373,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B446:BS446)","v":{"$error":"#DIV/0!"}}]
[]
["Bakom bom"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$C$243)-SUM(Ekonomi!$B$243),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),B450*B367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),C450*C367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),D450*D367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),E450*E367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),F450*F367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),G450*G367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),H450*H367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),I450*I367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),J450*J367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),K450*K367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),L450*L367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),M450*M367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),N450*N367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),O450*O367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),P450*P367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),Q450*Q367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),R450*R367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),S450*S367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),T450*T367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),U450*U367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),V450*V367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),W450*W367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),X450*X367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),Y450*Y367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),Z450*Z367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),AA450*AA367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),AB450*AB367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),AC450*AC367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),AD450*AD367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),AE450*AE367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),AF450*AF367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),AG450*AG367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),AH450*AH367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),AI450*AI367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),AJ450*AJ367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),AK450*AK367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),AL450*AL367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),AM450*AM367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),AN450*AN367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),AO450*AO367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),AP450*AP367,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),AQ450*AQ367,\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),AR450*AR367,\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),AS450*AS367,\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),AT450*AT367,\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),AU450*AU367,\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),AV450*AV367,\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),AW450*AW367,\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),AX450*AX367,\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),AY450*AY367,\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),AZ450*AZ367,\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),BA450*BA367,\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),BB450*BB367,\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),BC450*BC367,\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),BD450*BD367,\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),BE450*BE367,\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),BF450*BF367,\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),BG450*BG367,\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),BH450*BH367,\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),BI450*BI367,\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),BJ450*BJ367,\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),BK450*BK367,\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),BL450*BL367,\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),BM450*BM367,\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),BN450*BN367,\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),BO450*BO367,\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),BP450*BP367,\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),BQ450*BQ367,\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),BR450*BR367,\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),BS450*BS367,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B451:BS451)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Vid fri passage"]
["Lugtföroreningar, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247+Ekonomi!$C$248+Ekonomi!$C$250+Ekonomi!$C$251)-SUM(Ekonomi!$B$247+Ekonomi!$B$248+Ekonomi!$B$250+Ekonomi!$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$247:$C$251)-SUM(Ekonomi!$B$247:$B$251)),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),B456*B371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),C456*C371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),D456*D371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),E456*E371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),F456*F371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),G456*G371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),H456*H371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),I456*I371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),J456*J371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),K456*K371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),L456*L371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),M456*M371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),N456*N371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),O456*O371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),P456*P371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),Q456*Q371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),R456*R371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),S456*S371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),T456*T371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),U456*U371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),V456*V371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),W456*W371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),X456*X371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),Y456*Y371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),Z456*Z371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),AA456*AA371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),AB456*AB371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),AC456*AC371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),AD456*AD371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),AE456*AE371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),AF456*AF371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),AG456*AG371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),AH456*AH371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),AI456*AI371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),AJ456*AJ371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),AK456*AK371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),AL456*AL371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),AM456*AM371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),AN456*AN371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),AO456*AO371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),AP456*AP371,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),AQ456*AQ371,\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),AR456*AR371,\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),AS456*AS371,\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),AT456*AT371,\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),AU456*AU371,\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),AV456*AV371,\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),AW456*AW371,\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),AX456*AX371,\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),AY456*AY371,\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),AZ456*AZ371,\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),BA456*BA371,\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),BB456*BB371,\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),BC456*BC371,\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),BD456*BD371,\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),BE456*BE371,\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),BF456*BF371,\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),BG456*BG371,\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),BH456*BH371,\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),BI456*BI371,\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),BJ456*BJ371,\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),BK456*BK371,\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),BL456*BL371,\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),BM456*BM371,\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),BN456*BN371,\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),BO456*BO371,\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),BP456*BP371,\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),BQ456*BQ371,\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),BR456*BR371,\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),BS456*BS371,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B457:BS457)","v":{"$error":"#N/A"}}]
[]
["Vid fri passage"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),(SUM(Ekonomi!$C$249)-SUM(Ekonomi!$B$249)),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),B461*B365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),C461*C365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),D461*D365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),E461*E365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),F461*F365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),G461*G365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),H461*H365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),I461*I365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),J461*J365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),K461*K365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),L461*L365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),M461*M365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),N461*N365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),O461*O365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),P461*P365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),Q461*Q365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),R461*R365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),S461*S365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),T461*T365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),U461*U365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),V461*V365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),W461*W365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),X461*X365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),Y461*Y365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),Z461*Z365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),AA461*AA365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),AB461*AB365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),AC461*AC365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),AD461*AD365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),AE461*AE365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),AF461*AF365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),AG461*AG365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),AH461*AH365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),AI461*AI365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),AJ461*AJ365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),AK461*AK365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),AL461*AL365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),AM461*AM365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),AN461*AN365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),AO461*AO365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),AP461*AP365,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),AQ461*AQ365,\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),AR461*AR365,\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),AS461*AS365,\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),AT461*AT365,\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),AU461*AU365,\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),AV461*AV365,\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),AW461*AW365,\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),AX461*AX365,\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),AY461*AY365,\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),AZ461*AZ365,\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),BA461*BA365,\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),BB461*BB365,\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),BC461*BC365,\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),BD461*BD365,\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),BE461*BE365,\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),BF461*BF365,\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),BG461*BG365,\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),BH461*BH365,\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),BI461*BI365,\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),BJ461*BJ365,\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),BK461*BK365,\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),BL461*BL365,\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),BM461*BM365,\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),BN461*BN365,\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),BO461*BO365,\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),BP461*BP365,\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),BQ461*BQ365,\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),BR461*BR365,\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),BS461*BS365,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B462:BS462)","v":{"$error":"#N/A"}}]
[]
[]
[]
["Vid omledning"]
["Luftföroreningar, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$253+Ekonomi!$B$254+Ekonomi!$B$256+Ekonomi!$B$257),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),B468*B371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),C468*C371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),D468*D371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),E468*E371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),F468*F371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),G468*G371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),H468*H371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),I468*I371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),J468*J371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),K468*K371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),L468*L371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),M468*M371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),N468*N371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),O468*O371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),P468*P371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),Q468*Q371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),R468*R371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),S468*S371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),T468*T371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),U468*U371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),V468*V371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),W468*W371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),X468*X371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),Y468*Y371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),Z468*Z371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),AA468*AA371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),AB468*AB371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),AC468*AC371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),AD468*AD371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),AE468*AE371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),AF468*AF371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),AG468*AG371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),AH468*AH371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),AI468*AI371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),AJ468*AJ371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),AK468*AK371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),AL468*AL371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),AM468*AM371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),AN468*AN371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),AO468*AO371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),AP468*AP371,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),AQ468*AQ371,\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),AR468*AR371,\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),AS468*AS371,\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),AT468*AT371,\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),AU468*AU371,\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),AV468*AV371,\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),AW468*AW371,\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),AX468*AX371,\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),AY468*AY371,\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),AZ468*AZ371,\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),BA468*BA371,\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),BB468*BB371,\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),BC468*BC371,\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),BD468*BD371,\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),BE468*BE371,\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),BF468*BF371,\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),BG468*BG371,\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),BH468*BH371,\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),BI468*BI371,\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),BJ468*BJ371,\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),BK468*BK371,\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),BL468*BL371,\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),BM468*BM371,\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),BN468*BN371,\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),BO468*BO371,\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),BP468*BP371,\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),BQ468*BQ371,\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),BR468*BR371,\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),BS468*BS371,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B469:BS469)","v":{"$error":"#DIV/0!"}}]
[]
["Vid omledning"]
["CO2, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),SUM(Ekonomi!$B$255),\"\")","v":""}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B443<=(Kalkylvärden!$B$6+Indata!$B$24),B473*B365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C443<=(Kalkylvärden!$B$6+Indata!$B$24),C473*C365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(D443<=(Kalkylvärden!$B$6+Indata!$B$24),D473*D365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(E443<=(Kalkylvärden!$B$6+Indata!$B$24),E473*E365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F443<=(Kalkylvärden!$B$6+Indata!$B$24),F473*F365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(G443<=(Kalkylvärden!$B$6+Indata!$B$24),G473*G365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H443<=(Kalkylvärden!$B$6+Indata!$B$24),H473*H365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(I443<=(Kalkylvärden!$B$6+Indata!$B$24),I473*I365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(J443<=(Kalkylvärden!$B$6+Indata!$B$24),J473*J365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(K443<=(Kalkylvärden!$B$6+Indata!$B$24),K473*K365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(L443<=(Kalkylvärden!$B$6+Indata!$B$24),L473*L365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M443<=(Kalkylvärden!$B$6+Indata!$B$24),M473*M365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(N443<=(Kalkylvärden!$B$6+Indata!$B$24),N473*N365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(O443<=(Kalkylvärden!$B$6+Indata!$B$24),O473*O365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(P443<=(Kalkylvärden!$B$6+Indata!$B$24),P473*P365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q443<=(Kalkylvärden!$B$6+Indata!$B$24),Q473*Q365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R443<=(Kalkylvärden!$B$6+Indata!$B$24),R473*R365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(S443<=(Kalkylvärden!$B$6+Indata!$B$24),S473*S365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(T443<=(Kalkylvärden!$B$6+Indata!$B$24),T473*T365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(U443<=(Kalkylvärden!$B$6+Indata!$B$24),U473*U365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(V443<=(Kalkylvärden!$B$6+Indata!$B$24),V473*V365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(W443<=(Kalkylvärden!$B$6+Indata!$B$24),W473*W365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(X443<=(Kalkylvärden!$B$6+Indata!$B$24),X473*X365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y443<=(Kalkylvärden!$B$6+Indata!$B$24),Y473*Y365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z443<=(Kalkylvärden!$B$6+Indata!$B$24),Z473*Z365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA443<=(Kalkylvärden!$B$6+Indata!$B$24),AA473*AA365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB443<=(Kalkylvärden!$B$6+Indata!$B$24),AB473*AB365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC443<=(Kalkylvärden!$B$6+Indata!$B$24),AC473*AC365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD443<=(Kalkylvärden!$B$6+Indata!$B$24),AD473*AD365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE443<=(Kalkylvärden!$B$6+Indata!$B$24),AE473*AE365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF443<=(Kalkylvärden!$B$6+Indata!$B$24),AF473*AF365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG443<=(Kalkylvärden!$B$6+Indata!$B$24),AG473*AG365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH443<=(Kalkylvärden!$B$6+Indata!$B$24),AH473*AH365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI443<=(Kalkylvärden!$B$6+Indata!$B$24),AI473*AI365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ443<=(Kalkylvärden!$B$6+Indata!$B$24),AJ473*AJ365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK443<=(Kalkylvärden!$B$6+Indata!$B$24),AK473*AK365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL443<=(Kalkylvärden!$B$6+Indata!$B$24),AL473*AL365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM443<=(Kalkylvärden!$B$6+Indata!$B$24),AM473*AM365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN443<=(Kalkylvärden!$B$6+Indata!$B$24),AN473*AN365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO443<=(Kalkylvärden!$B$6+Indata!$B$24),AO473*AO365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP443<=(Kalkylvärden!$B$6+Indata!$B$24),AP473*AP365,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ443<=(Kalkylvärden!$B$6+Indata!$B$24),AQ473*AQ365,\"\")","v":""},{"$f":"IF(AR443<=(Kalkylvärden!$B$6+Indata!$B$24),AR473*AR365,\"\")","v":""},{"$f":"IF(AS443<=(Kalkylvärden!$B$6+Indata!$B$24),AS473*AS365,\"\")","v":""},{"$f":"IF(AT443<=(Kalkylvärden!$B$6+Indata!$B$24),AT473*AT365,\"\")","v":""},{"$f":"IF(AU443<=(Kalkylvärden!$B$6+Indata!$B$24),AU473*AU365,\"\")","v":""},{"$f":"IF(AV443<=(Kalkylvärden!$B$6+Indata!$B$24),AV473*AV365,\"\")","v":""},{"$f":"IF(AW443<=(Kalkylvärden!$B$6+Indata!$B$24),AW473*AW365,\"\")","v":""},{"$f":"IF(AX443<=(Kalkylvärden!$B$6+Indata!$B$24),AX473*AX365,\"\")","v":""},{"$f":"IF(AY443<=(Kalkylvärden!$B$6+Indata!$B$24),AY473*AY365,\"\")","v":""},{"$f":"IF(AZ443<=(Kalkylvärden!$B$6+Indata!$B$24),AZ473*AZ365,\"\")","v":""},{"$f":"IF(BA443<=(Kalkylvärden!$B$6+Indata!$B$24),BA473*BA365,\"\")","v":""},{"$f":"IF(BB443<=(Kalkylvärden!$B$6+Indata!$B$24),BB473*BB365,\"\")","v":""},{"$f":"IF(BC443<=(Kalkylvärden!$B$6+Indata!$B$24),BC473*BC365,\"\")","v":""},{"$f":"IF(BD443<=(Kalkylvärden!$B$6+Indata!$B$24),BD473*BD365,\"\")","v":""},{"$f":"IF(BE443<=(Kalkylvärden!$B$6+Indata!$B$24),BE473*BE365,\"\")","v":""},{"$f":"IF(BF443<=(Kalkylvärden!$B$6+Indata!$B$24),BF473*BF365,\"\")","v":""},{"$f":"IF(BG443<=(Kalkylvärden!$B$6+Indata!$B$24),BG473*BG365,\"\")","v":""},{"$f":"IF(BH443<=(Kalkylvärden!$B$6+Indata!$B$24),BH473*BH365,\"\")","v":""},{"$f":"IF(BI443<=(Kalkylvärden!$B$6+Indata!$B$24),BI473*BI365,\"\")","v":""},{"$f":"IF(BJ443<=(Kalkylvärden!$B$6+Indata!$B$24),BJ473*BJ365,\"\")","v":""},{"$f":"IF(BK443<=(Kalkylvärden!$B$6+Indata!$B$24),BK473*BK365,\"\")","v":""},{"$f":"IF(BL443<=(Kalkylvärden!$B$6+Indata!$B$24),BL473*BL365,\"\")","v":""},{"$f":"IF(BM443<=(Kalkylvärden!$B$6+Indata!$B$24),BM473*BM365,\"\")","v":""},{"$f":"IF(BN443<=(Kalkylvärden!$B$6+Indata!$B$24),BN473*BN365,\"\")","v":""},{"$f":"IF(BO443<=(Kalkylvärden!$B$6+Indata!$B$24),BO473*BO365,\"\")","v":""},{"$f":"IF(BP443<=(Kalkylvärden!$B$6+Indata!$B$24),BP473*BP365,\"\")","v":""},{"$f":"IF(BQ443<=(Kalkylvärden!$B$6+Indata!$B$24),BQ473*BQ365,\"\")","v":""},{"$f":"IF(BR443<=(Kalkylvärden!$B$6+Indata!$B$24),BR473*BR365,\"\")","v":""},{"$f":"IF(BS443<=(Kalkylvärden!$B$6+Indata!$B$24),BS473*BS365,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B474:BS474)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vägslitage, externa effekter"]
["År",{"$f":"Kalkylvärden!B6","v":2025},{"$f":"B480+1","v":2026},{"$f":"C480+1","v":2027},{"$f":"D480+1","v":2028},{"$f":"E480+1","v":2029},{"$f":"F480+1","v":2030},{"$f":"G480+1","v":2031},{"$f":"H480+1","v":2032},{"$f":"I480+1","v":2033},{"$f":"J480+1","v":2034},{"$f":"K480+1","v":2035},{"$f":"L480+1","v":2036},{"$f":"M480+1","v":2037},{"$f":"N480+1","v":2038},{"$f":"O480+1","v":2039},{"$f":"P480+1","v":2040},{"$f":"Q480+1","v":2041},{"$f":"R480+1","v":2042},{"$f":"S480+1","v":2043},{"$f":"T480+1","v":2044},{"$f":"U480+1","v":2045},{"$f":"V480+1","v":2046},{"$f":"W480+1","v":2047},{"$f":"X480+1","v":2048},{"$f":"Y480+1","v":2049},{"$f":"Z480+1","v":2050},{"$f":"AA480+1","v":2051},{"$f":"AB480+1","v":2052},{"$f":"AC480+1","v":2053},{"$f":"AD480+1","v":2054},{"$f":"AE480+1","v":2055},{"$f":"AF480+1","v":2056},{"$f":"AG480+1","v":2057},{"$f":"AH480+1","v":2058},{"$f":"AI480+1","v":2059},{"$f":"AJ480+1","v":2060},{"$f":"AK480+1","v":2061},{"$f":"AL480+1","v":2062},{"$f":"AM480+1","v":2063},{"$f":"AN480+1","v":2064},{"$f":"AO480+1","v":2065},{"$f":"AP480+1","v":2066},{"$f":"AQ480+1","v":2067},{"$f":"AR480+1","v":2068},{"$f":"AS480+1","v":2069},{"$f":"AT480+1","v":2070},{"$f":"AU480+1","v":2071},{"$f":"AV480+1","v":2072},{"$f":"AW480+1","v":2073},{"$f":"AX480+1","v":2074},{"$f":"AY480+1","v":2075},{"$f":"AZ480+1","v":2076},{"$f":"BA480+1","v":2077},{"$f":"BB480+1","v":2078},{"$f":"BC480+1","v":2079},{"$f":"BD480+1","v":2080},{"$f":"BE480+1","v":2081},{"$f":"BF480+1","v":2082},{"$f":"BG480+1","v":2083},{"$f":"BH480+1","v":2084},{"$f":"BI480+1","v":2085},{"$f":"BJ480+1","v":2086},{"$f":"BK480+1","v":2087},{"$f":"BL480+1","v":2088},{"$f":"BM480+1","v":2089},{"$f":"BN480+1","v":2090},{"$f":"BO480+1","v":2091},{"$f":"BP480+1","v":2092},{"$f":"BQ480+1","v":2093},{"$f":"BR480+1","v":2094}]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(C480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(D480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(E480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(F480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(G480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(H480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(I480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(J480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(K480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(L480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(M480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(N480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(O480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(P480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Q480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(R480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(S480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(T480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(U480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(V480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(W480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(X480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Y480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(Z480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AA480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AB480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AC480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AD480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AE480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AF480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AG480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AH480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AI480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AJ480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AK480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AL480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AM480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AN480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AO480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AP480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":0},{"$f":"IF(AQ480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AR480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AS480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AT480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AU480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AV480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AW480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AX480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AY480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(AZ480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BA480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BB480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BC480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BD480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BE480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BF480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BG480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BH480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BI480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BJ480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BK480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BL480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BM480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BN480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BO480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BP480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BQ480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BR480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""},{"$f":"IF(BS480<=(Kalkylvärden!$B$6+Indata!$B$24),Ekonomi!$B$286,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B480<=(Kalkylvärden!$B$6+Indata!$B$24),B482*B371,\"\")","v":0},{"$f":"IF(C480<=(Kalkylvärden!$B$6+Indata!$B$24),C482*C371,\"\")","v":0},{"$f":"IF(D480<=(Kalkylvärden!$B$6+Indata!$B$24),D482*D371,\"\")","v":0},{"$f":"IF(E480<=(Kalkylvärden!$B$6+Indata!$B$24),E482*E371,\"\")","v":0},{"$f":"IF(F480<=(Kalkylvärden!$B$6+Indata!$B$24),F482*F371,\"\")","v":0},{"$f":"IF(G480<=(Kalkylvärden!$B$6+Indata!$B$24),G482*G371,\"\")","v":0},{"$f":"IF(H480<=(Kalkylvärden!$B$6+Indata!$B$24),H482*H371,\"\")","v":0},{"$f":"IF(I480<=(Kalkylvärden!$B$6+Indata!$B$24),I482*I371,\"\")","v":0},{"$f":"IF(J480<=(Kalkylvärden!$B$6+Indata!$B$24),J482*J371,\"\")","v":0},{"$f":"IF(K480<=(Kalkylvärden!$B$6+Indata!$B$24),K482*K371,\"\")","v":0},{"$f":"IF(L480<=(Kalkylvärden!$B$6+Indata!$B$24),L482*L371,\"\")","v":0},{"$f":"IF(M480<=(Kalkylvärden!$B$6+Indata!$B$24),M482*M371,\"\")","v":0},{"$f":"IF(N480<=(Kalkylvärden!$B$6+Indata!$B$24),N482*N371,\"\")","v":0},{"$f":"IF(O480<=(Kalkylvärden!$B$6+Indata!$B$24),O482*O371,\"\")","v":0},{"$f":"IF(P480<=(Kalkylvärden!$B$6+Indata!$B$24),P482*P371,\"\")","v":0},{"$f":"IF(Q480<=(Kalkylvärden!$B$6+Indata!$B$24),Q482*Q371,\"\")","v":0},{"$f":"IF(R480<=(Kalkylvärden!$B$6+Indata!$B$24),R482*R371,\"\")","v":0},{"$f":"IF(S480<=(Kalkylvärden!$B$6+Indata!$B$24),S482*S371,\"\")","v":0},{"$f":"IF(T480<=(Kalkylvärden!$B$6+Indata!$B$24),T482*T371,\"\")","v":0},{"$f":"IF(U480<=(Kalkylvärden!$B$6+Indata!$B$24),U482*U371,\"\")","v":0},{"$f":"IF(V480<=(Kalkylvärden!$B$6+Indata!$B$24),V482*V371,\"\")","v":0},{"$f":"IF(W480<=(Kalkylvärden!$B$6+Indata!$B$24),W482*W371,\"\")","v":0},{"$f":"IF(X480<=(Kalkylvärden!$B$6+Indata!$B$24),X482*X371,\"\")","v":0},{"$f":"IF(Y480<=(Kalkylvärden!$B$6+Indata!$B$24),Y482*Y371,\"\")","v":0},{"$f":"IF(Z480<=(Kalkylvärden!$B$6+Indata!$B$24),Z482*Z371,\"\")","v":0},{"$f":"IF(AA480<=(Kalkylvärden!$B$6+Indata!$B$24),AA482*AA371,\"\")","v":0},{"$f":"IF(AB480<=(Kalkylvärden!$B$6+Indata!$B$24),AB482*AB371,\"\")","v":0},{"$f":"IF(AC480<=(Kalkylvärden!$B$6+Indata!$B$24),AC482*AC371,\"\")","v":0},{"$f":"IF(AD480<=(Kalkylvärden!$B$6+Indata!$B$24),AD482*AD371,\"\")","v":0},{"$f":"IF(AE480<=(Kalkylvärden!$B$6+Indata!$B$24),AE482*AE371,\"\")","v":0},{"$f":"IF(AF480<=(Kalkylvärden!$B$6+Indata!$B$24),AF482*AF371,\"\")","v":0},{"$f":"IF(AG480<=(Kalkylvärden!$B$6+Indata!$B$24),AG482*AG371,\"\")","v":0},{"$f":"IF(AH480<=(Kalkylvärden!$B$6+Indata!$B$24),AH482*AH371,\"\")","v":0},{"$f":"IF(AI480<=(Kalkylvärden!$B$6+Indata!$B$24),AI482*AI371,\"\")","v":0},{"$f":"IF(AJ480<=(Kalkylvärden!$B$6+Indata!$B$24),AJ482*AJ371,\"\")","v":0},{"$f":"IF(AK480<=(Kalkylvärden!$B$6+Indata!$B$24),AK482*AK371,\"\")","v":0},{"$f":"IF(AL480<=(Kalkylvärden!$B$6+Indata!$B$24),AL482*AL371,\"\")","v":0},{"$f":"IF(AM480<=(Kalkylvärden!$B$6+Indata!$B$24),AM482*AM371,\"\")","v":0},{"$f":"IF(AN480<=(Kalkylvärden!$B$6+Indata!$B$24),AN482*AN371,\"\")","v":0},{"$f":"IF(AO480<=(Kalkylvärden!$B$6+Indata!$B$24),AO482*AO371,\"\")","v":0},{"$f":"IF(AP480<=(Kalkylvärden!$B$6+Indata!$B$24),AP482*AP371,\"\")","v":0},{"$f":"IF(AQ480<=(Kalkylvärden!$B$6+Indata!$B$24),AQ482*AQ371,\"\")","v":""},{"$f":"IF(AR480<=(Kalkylvärden!$B$6+Indata!$B$24),AR482*AR371,\"\")","v":""},{"$f":"IF(AS480<=(Kalkylvärden!$B$6+Indata!$B$24),AS482*AS371,\"\")","v":""},{"$f":"IF(AT480<=(Kalkylvärden!$B$6+Indata!$B$24),AT482*AT371,\"\")","v":""},{"$f":"IF(AU480<=(Kalkylvärden!$B$6+Indata!$B$24),AU482*AU371,\"\")","v":""},{"$f":"IF(AV480<=(Kalkylvärden!$B$6+Indata!$B$24),AV482*AV371,\"\")","v":""},{"$f":"IF(AW480<=(Kalkylvärden!$B$6+Indata!$B$24),AW482*AW371,\"\")","v":""},{"$f":"IF(AX480<=(Kalkylvärden!$B$6+Indata!$B$24),AX482*AX371,\"\")","v":""},{"$f":"IF(AY480<=(Kalkylvärden!$B$6+Indata!$B$24),AY482*AY371,\"\")","v":""},{"$f":"IF(AZ480<=(Kalkylvärden!$B$6+Indata!$B$24),AZ482*AZ371,\"\")","v":""},{"$f":"IF(BA480<=(Kalkylvärden!$B$6+Indata!$B$24),BA482*BA371,\"\")","v":""},{"$f":"IF(BB480<=(Kalkylvärden!$B$6+Indata!$B$24),BB482*BB371,\"\")","v":""},{"$f":"IF(BC480<=(Kalkylvärden!$B$6+Indata!$B$24),BC482*BC371,\"\")","v":""},{"$f":"IF(BD480<=(Kalkylvärden!$B$6+Indata!$B$24),BD482*BD371,\"\")","v":""},{"$f":"IF(BE480<=(Kalkylvärden!$B$6+Indata!$B$24),BE482*BE371,\"\")","v":""},{"$f":"IF(BF480<=(Kalkylvärden!$B$6+Indata!$B$24),BF482*BF371,\"\")","v":""},{"$f":"IF(BG480<=(Kalkylvärden!$B$6+Indata!$B$24),BG482*BG371,\"\")","v":""},{"$f":"IF(BH480<=(Kalkylvärden!$B$6+Indata!$B$24),BH482*BH371,\"\")","v":""},{"$f":"IF(BI480<=(Kalkylvärden!$B$6+Indata!$B$24),BI482*BI371,\"\")","v":""},{"$f":"IF(BJ480<=(Kalkylvärden!$B$6+Indata!$B$24),BJ482*BJ371,\"\")","v":""},{"$f":"IF(BK480<=(Kalkylvärden!$B$6+Indata!$B$24),BK482*BK371,\"\")","v":""},{"$f":"IF(BL480<=(Kalkylvärden!$B$6+Indata!$B$24),BL482*BL371,\"\")","v":""},{"$f":"IF(BM480<=(Kalkylvärden!$B$6+Indata!$B$24),BM482*BM371,\"\")","v":""},{"$f":"IF(BN480<=(Kalkylvärden!$B$6+Indata!$B$24),BN482*BN371,\"\")","v":""},{"$f":"IF(BO480<=(Kalkylvärden!$B$6+Indata!$B$24),BO482*BO371,\"\")","v":""},{"$f":"IF(BP480<=(Kalkylvärden!$B$6+Indata!$B$24),BP482*BP371,\"\")","v":""},{"$f":"IF(BQ480<=(Kalkylvärden!$B$6+Indata!$B$24),BQ482*BQ371,\"\")","v":""},{"$f":"IF(BR480<=(Kalkylvärden!$B$6+Indata!$B$24),BR482*BR371,\"\")","v":""},{"$f":"IF(BS480<=(Kalkylvärden!$B$6+Indata!$B$24),BS482*BS371,\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B483:BS483)","v":0}]

{"sheet":"SEK Resultat","index":6,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Resultatsammanställning"]
[]
[null,"HUVUDKALKYL",null,null,null,null,"NYCKELTAL"]
[null,null,"mkr/år vid år 1","UA (mkr)",null,null," + = ökn., - = minskn.","antal/år","nytta i mkr per investerad miljon"]
[null,"Investeringskostnad (I)",null,{"$f":"-Diskontering!B63","v":0},null,null,"Döda (D)",{"$f":"Kvantiteter!D43+Kvantiteter!B87","v":0},{"$f":"((D23+D24)*Kalkylvärden!D139)/ABS(D6)","v":{"$error":"#DIV/0!"}}]
[null,"Reinvesteringskostnad (R)",null,{"$f":"-Diskontering!B74","v":0},null,null,"Mycket allvarligt skadade (MAS)",{"$f":"Kvantiteter!D44+Kvantiteter!B88","v":0},{"$f":"((D23+D24)*Kalkylvärden!D140)/ABS(D6)","v":{"$error":"#DIV/0!"}}]
[null,"Drift- och underhållskostnad (DU)",{"$f":"-Diskontering!B80","v":0},{"$f":"-Diskontering!B81","v":0},null,null,"Döda och MAS (DAS)",{"$f":"H6+H7","v":0},{"$f":"((D23+D24)*(Kalkylvärden!D139+Kalkylvärden!D140))/ABS(D6)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"CO2 (ton/år)",{"$f":"Kvantiteter!D193/1000","v":{"$error":"#N/A"}},{"$f":"-1*(Diskontering!B160+Diskontering!B172+Diskontering!B184)/ABS(D6)","v":{"$error":"#DIV/0!"}}]
[null,"Tidskostnader för personer",null,null,null,null,"Luftföroreningar",null,{"$f":"-1*(Diskontering!B155+Diskontering!B167+Diskontering!B179)/ABS(D6)","v":{"$error":"#DIV/0!"}}]
[null,"I korsning",{"$f":"-Diskontering!B104","v":{"$error":"#VALUE!"}},{"$f":"-Diskontering!B106","v":{"$error":"#VALUE!"}},null,null,"Restid (tim/år)",{"$f":"(Kvantiteter!C149-Kvantiteter!B149)","v":{"$error":"#VALUE!"}},{"$f":"(D11+D12)/ABS(D6)","v":{"$error":"#VALUE!"}}]
[null,"Vid omledning",{"$f":"-Diskontering!B111","v":0},{"$f":"-Diskontering!B113","v":0},null,null,"Godstid (nton-tim/år)",{"$f":"((Kvantiteter!C114-Kvantiteter!B114)+(Kvantiteter!C119-Kvantiteter!B119)+Kvantiteter!B133)*Kalkylvärden!B251","v":{"$error":"#VALUE!"}},{"$f":"(D15+D16)/ABS(D6)","v":{"$error":"#VALUE!"}}]
[]
[null,"Tidskostnader för gods",null,null,null,null,"Till SEB ","per år 2040","Nuvärde, mkr"]
[null,"I korsning",{"$f":"-Diskontering!B120","v":{"$error":"#VALUE!"}},{"$f":"-Diskontering!B121","v":{"$error":"#VALUE!"}},null,null,"D plankorsning, antal",{"$f":"Kvantiteter!$D$43*Indata!$B$30/Indata!$B$29","v":0}]
[null,"Vid omledning",{"$f":"-Diskontering!B125","v":0},{"$f":"-Diskontering!B126","v":0},null,null,"MAS plankorsning, antal",{"$f":"Kvantiteter!$D$44*Indata!$B$30/Indata!$B$29","v":0}]
[null,null,null,null,null,null,"TS plankorsning monetärt, mkr",{"$f":"'SEK Resultat'!$C$23*Indata!$B$30/Indata!$B$29","v":{"$error":"#DIV/0!"}},{"$f":"'SEK Resultat'!$D$23","v":{"$error":"#DIV/0!"}}]
[null,"Fordonskostnader",null,null,null,null,"D övrigt, antal",{"$f":"Kvantiteter!$B$87*(1+Indata!$B$27*0.01)^15","v":0}]
[null,"I korsning",{"$f":"-(Diskontering!B134+Diskontering!B135)","v":{"$error":"#VALUE!"}},{"$f":"-Diskontering!B136","v":{"$error":"#VALUE!"}},null,null,"MAS övrigt, antal",{"$f":"Kvantiteter!$B$88*(1+Indata!$B$27*0.01)^15","v":0}]
[null,"Vid omledning",{"$f":"-(Diskontering!B143+Diskontering!B144+Diskontering!B145)","v":0},{"$f":"-Diskontering!B146","v":0},null,null,"TS övrigt monetärt, mkr",{"$f":"'SEK Resultat'!$C$24*(1+Indata!$B$27*0.01)^15","v":{"$error":"#DIV/0!"}},{"$f":"'SEK Resultat'!$D$24","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Restid, ktim",{"$f":"Kvantiteter!$B$157*0.001*(1+Indata!$B$27*0.01)^15","v":0},{"$f":"'SEK Resultat'!$D$11+'SEK Resultat'!$D$12","v":{"$error":"#VALUE!"}}]
[null,"Trafiksäkerhetskostnader, extern kostnad",null,null,null,null,"Transporttid gods, mkr",{"$f":"('SEK Resultat'!$C$15+'SEK Resultat'!$C$16)*(1+Indata!$B$27*0.01)^15","v":{"$error":"#VALUE!"}},{"$f":"'SEK Resultat'!$D$15+'SEK Resultat'!$D$16","v":{"$error":"#VALUE!"}}]
[null,"I korsning",{"$f":"-Diskontering!B88","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B89","v":{"$error":"#DIV/0!"}},null,null,"CO2, kton",{"$f":"Kvantiteter!$D$193/1000000*(1+Indata!$B$27*0.01)^15","v":{"$error":"#N/A"}},{"$f":"-Diskontering!B160-Diskontering!B172-Diskontering!B184","v":{"$error":"#DIV/0!"}}]
[null,"Vid omledning",{"$f":"-Diskontering!B94","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B96","v":{"$error":"#DIV/0!"}},null,null,"Vägslitage, mkr",{"$f":"'SEK Resultat'!$C$32*(1+Indata!$B$27*0.01)^15","v":0},{"$f":"'SEK Resultat'!$D$32","v":0}]
[null,null,null,null,null,null,"Drift och underhåll (mkr/år 2040)",{"$f":"Indata!$B$22","v":0},{"$f":"'SEK Resultat'!$D$8","v":0}]
[null,"Emissioner, extern kostnad",null,null,null,null,"Investeringskostnad (nuvärde mkr)",null,{"$f":"'SEK Resultat'!$D$6","v":0}]
[null,"Bakom bom",{"$f":"-Diskontering!B154","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B155-Diskontering!B160","v":{"$error":"#DIV/0!"}},null,null,"Reinvesteringskostnad (nuvärde mkr)",null,{"$f":"'SEK Resultat'!$D$7","v":0}]
[null,"Vid fri passage av korsning",{"$f":"-Diskontering!B166-Diskontering!B171","v":{"$error":"#N/A"}},{"$f":"-Diskontering!B167-Diskontering!B172","v":{"$error":"#N/A"}},null,null,"Fordonskostnader person (mkr/år 2040)",{"$f":"Diskontering!Q134+Diskontering!Q143","v":{"$error":"#VALUE!"}},{"$f":"-(SUM(Diskontering!B134:BS134)+SUM(Diskontering!B143:BS143))","v":{"$error":"#VALUE!"}}]
[null,"Vid omledning",{"$f":"-Diskontering!B178-Diskontering!B183","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B179-Diskontering!B184","v":{"$error":"#DIV/0!"}},null,null,"Fordonskostnader lb (mkr/år 2040)",{"$f":"Diskontering!Q135+Diskontering!Q144","v":{"$error":"#VALUE!"}},{"$f":"-(SUM(Diskontering!B135:BS135)+SUM(Diskontering!B144:BS144))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Nox, ton",{"$f":"Kvantiteter!$B$226/1000*(1+Indata!$B$27*0.01)^15","v":0}]
[null,"Vägslitage, extern kostnad",null,null,null,null,null,{"$f":"Kvantiteter!$B$227/1000*((1+Indata!$B$27*0.01)^12)*((1+Indata!$B$28*0.01)^28)","v":0}]
[null,"Vid omledning",{"$f":"-Diskontering!B192","v":0},{"$f":"-Diskontering!B193","v":0},null,null,"Avgaspartiklar, PM2,5, ton",{"$f":"Kvantiteter!$B$229/1000*(1+Indata!$B$27*0.01)^15","v":0}]
[null,null,null,null,null,null,"Slitagepartiklar, PM10, ton ",{"$f":"Kvantiteter!$B$230/1000*(1+Indata!$B$27*0.01)^15","v":0}]
[null,"Summa effekter",{"$f":"C8+C11+C12+C15+C16+C19+C20+C23+C24+C27+C28+C29+C32","v":{"$error":"#VALUE!"}},{"$f":"D7+D8+D11+D12+D15+D16+D19+D20+D23+D24+D27+D28+D29+D32","v":{"$error":"#VALUE!"}}]
[null,"Nettonuvärde (NNV)",null,{"$f":"D34+D6","v":{"$error":"#VALUE!"}}]
[null,"NNK-i",null,{"$f":"D35/ABS(D6)","v":{"$error":"#VALUE!"}}]
[null,"NNK-idu",null,{"$f":"IF((D6+D7+D8)<0,D35/(ABS(D6+D7+D8)),\"Om (I+R+DU)>0 så använd NNV istället\")","v":"Om (I+R+DU)>0 så använd NNV istället"}]
[]
[null,"KÄNSLIGHETSANALYSER"]
[]
[null,"Nedanstående känslighetsanalyser är kopplade till de krav som ställs inom den \"ekonomiska planeringen\" och den mall för \"Samhällsekonomisk effektbedömning\" (SEB) som skall användas i detta skede. "]
[null,"Med \"ekonomiska planeringen\" avses arbetet med att ta fram en nationell investeringsplan och kan skiljas från den \"fysiska planeringen\" som avser att hitta \"rätt\" utformning av åtgärden."]
[]
[null,null,"Låg trafiktillväxt","Hög trafiktillväxt","Hög värdering CO2"]
[null,"Investeringskostnad",{"$f":"D6","v":0},{"$f":"D6","v":0},{"$f":"D6","v":0}]
[null,"Reinvestering",{"$f":"D7","v":0},{"$f":"D7","v":0},{"$f":"D7","v":0}]
[null,"Drift och underhåll",{"$f":"D8","v":0},{"$f":"D8","v":0},{"$f":"D8","v":0}]
[]
[null,"Tidskostnader för personer"]
[null,"I korsning",{"$f":"-Diskontering!B269","v":{"$error":"#VALUE!"}},{"$f":"-Diskontering!B403","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Vid omledning",{"$f":"-Diskontering!B276","v":0},{"$f":"-Diskontering!B410","v":0},0]
[]
[null,"Tidskostnader för gods"]
[null,"I korsning",{"$f":"-Diskontering!B284","v":{"$error":"#VALUE!"}},{"$f":"-Diskontering!B418","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Vid omledning",{"$f":"-Diskontering!B289","v":0},{"$f":"-Diskontering!B423","v":0},0]
[]
[null,"Fordonskostnader"]
[null,"I korsning",{"$f":"-Diskontering!B297","v":{"$error":"#VALUE!"}},{"$f":"-Diskontering!B431","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Vid omledning",{"$f":"-Diskontering!B304","v":0},{"$f":"-Diskontering!B438","v":0},0]
[]
[null,"Trafiksäkerhetskostnader, extern kostnad"]
[null,"I korsning",{"$f":"-Diskontering!B252","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B386","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Vid omledning",{"$f":"-Diskontering!B259","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B393","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[null,"Emissioner, extern kostnad"]
[null,"Bakom bom",{"$f":"-Diskontering!B313-Diskontering!B318","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B447-Diskontering!B452","v":{"$error":"#DIV/0!"}},{"$f":"(-Diskontering!B160*Diskontering!B205)-Diskontering!B155","v":{"$error":"#DIV/0!"}}]
[null,"Vid fri passage av korsning",{"$f":"-Diskontering!B324-Diskontering!B329","v":{"$error":"#N/A"}},{"$f":"-Diskontering!B458-Diskontering!B463","v":{"$error":"#N/A"}},{"$f":"(-Diskontering!B172*Diskontering!B205)-Diskontering!B167","v":{"$error":"#N/A"}}]
[null,"Vid omledning",{"$f":"-Diskontering!B335-Diskontering!B340","v":{"$error":"#DIV/0!"}},{"$f":"-Diskontering!B470-Diskontering!B475","v":{"$error":"#DIV/0!"}},{"$f":"(-Diskontering!B184*Diskontering!B205)-Diskontering!B179","v":{"$error":"#DIV/0!"}}]
[]
[null,"Vägslitage, extern kostnad"]
[null,"Vid omledning",{"$f":"-Diskontering!B349","v":0},{"$f":"-Diskontering!B484","v":0},0]
[]
[null,"Summa effekter",{"$f":"C46+C47+C50+C51+C54+C55+C58+C59+C62+C63+C66+C67+C68+C71","v":{"$error":"#VALUE!"}},{"$f":"D46+D47+D50+D51+D54+D55+D58+D59+D62+D63+D66+D67+D68+D71","v":{"$error":"#VALUE!"}},{"$f":"E46+E47+E50+E51+E54+E55+E58+E59+E62+E63+E66+E67+E68+E71","v":{"$error":"#VALUE!"}}]
[null,"Nettonuvärde (NNV)",{"$f":"C73+C45","v":{"$error":"#VALUE!"}},{"$f":"D73+D45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"NNK-i",{"$f":"(C73+C45)/ABS(C45)","v":{"$error":"#VALUE!"}},{"$f":"(D73+D45)/ABS(D45)","v":{"$error":"#VALUE!"}},{"$f":"(E73+E45)/(ABS(E45))","v":{"$error":"#VALUE!"}}]
[null,"NNK-idu",{"$f":"IF((C45+C46+C47)<0,C74/(ABS(C45+C46+C47)),\"Om (I+R+DU>0) används NNV istället\")","v":"Om (I+R+DU>0) används NNV istället"},{"$f":"IF((D45+D46+D47)<0,D74/(ABS(D45+D46+D47)),\"Om (I+R+DU>0) används NNV istället\")","v":"Om (I+R+DU>0) används NNV istället"},"Om (I+R+DU>0) används NNV istället"]

{"sheet":"2. Samhällsekonomisk analys","index":7,"n_rows":275,"n_cols":74,"rows_kept":275,"cut":false,"hidden":false,"merged":[[261,0,261,24],[261,25,261,49],[262,0,262,49],[263,0,263,49],[264,0,264,63],[265,0,265,63],[256,0,256,63],[257,0,257,63],[258,0,258,49],[259,0,259,63],[260,0,260,24],[260,25,260,49],[252,0,252,63],[253,0,253,35],[253,36,253,63],[254,0,254,35],[254,36,254,63],[255,0,255,63],[250,31,250,35],[250,37,250,63],[251,0,251,25],[251,31,251,35],[251,37,251,45],[251,46,251,51],[251,52,251,63],[249,6,249,17],[249,18,249,21],[249,22,249,25],[249,26,249,30],[249,37,249,45],[250,0,250,5],[250,6,250,17],[250,18,250,21],[250,22,250,25],[250,26,250,30],[235,46,249,51],[235,52,249,63],[236,6,236,17],[236,18,236,21],[236,22,236,25],[236,26,236,30],[236,37,236,45],[247,6,247,17],[247,18,247,21],[247,22,247,25],[247,26,247,30],[247,37,247,45],[248,6,248,17],[248,18,248,21],[248,22,248,25],[248,26,248,30],[248,37,248,45],[245,6,245,17],[245,18,245,21],[245,22,245,25],[245,26,245,30],[245,37,245,45],[246,6,246,17],[246,18,246,21],[246,22,246,25],[246,26,246,30],[246,37,246,45],[243,6,243,17],[243,18,243,21],[243,22,243,25],[243,26,243,30],[243,37,243,45],[244,6,244,17],[244,18,244,21],[244,22,244,25],[244,26,244,30],[244,37,244,45],[239,6,239,17],[239,18,239,21],[239,22,239,25],[239,26,239,30],[239,37,239,45],[240,6,240,17],[240,18,240,21],[240,22,240,25],[240,26,240,30],[240,37,240,45],[237,26,237,30],[237,37,237,45],[238,6,238,17],[238,18,238,21],[238,22,238,25],[238,26,238,30],[238,37,238,45],[237,6,237,17],[237,18,237,21],[234,46,234,51],[234,52,234,63],[235,0,249,5],[235,6,235,17],[235,18,235,21],[235,22,235,25],[235,26,235,30],[235,31,249,35],[235,37,235,45],[234,0,234,5],[234,6,234,17],[234,18,234,21],[234,22,234,25],[234,26,234,30],[234,31,234,35],[232,6,232,17],[232,18,232,21],[232,22,232,25],[232,26,232,30],[232,37,232,45],[233,6,233,17],[241,6,241,17],[241,18,241,21],[241,22,241,25],[241,26,241,30],[241,37,241,45],[242,6,242,17],[242,18,242,21],[242,22,242,25],[242,26,242,30],[242,37,242,45],[233,22,233,25],[227,22,227,25],[227,26,227,30],[227,37,227,45],[224,22,224,25],[224,26,224,30],[224,37,224,45],[237,22,237,25],[228,18,228,21],[228,22,228,25],[228,26,228,30],[228,37,228,45],[229,6,229,17],[229,18,229,21],[229,22,229,25],[229,26,229,30],[229,37,229,45],[234,37,234,45],[233,26,233,30],[233,37,233,45],[223,6,223,17],[223,18,223,21],[223,22,223,25],[223,26,223,30],[223,37,223,45],[220,37,220,45],[233,18,233,21],[220,52,233,63],[221,6,221,17],[221,18,221,21],[221,22,221,25],[221,26,221,30],[221,37,221,45],[222,6,222,17],[222,18,222,21],[220,0,233,5],[220,6,220,17],[220,18,220,21],[220,22,220,25],[220,26,220,30],[220,31,233,35],[222,22,222,25],[222,26,222,30],[224,6,224,17],[224,18,224,21],[226,6,226,17],[226,18,226,21],[226,22,226,25],[226,26,226,30],[226,37,226,45],[227,6,227,17],[227,18,227,21],[220,46,233,51],[225,18,225,21],[225,22,225,25],[225,26,225,30],[225,37,225,45],[230,6,230,17],[230,18,230,21],[230,22,230,25],[230,26,230,30],[230,37,230,45],[231,6,231,17],[231,18,231,21],[231,22,231,25],[231,26,231,30],[231,37,231,45],[228,6,228,17],[214,6,214,17],[214,18,214,21],[214,22,214,25],[214,26,214,30],[214,37,214,45],[225,6,225,17],[215,18,215,21],[215,22,215,25],[215,26,215,30],[215,37,215,45],[216,6,216,17],[216,18,216,21],[216,22,216,25],[216,26,216,30],[216,37,216,45],[222,37,222,45],[211,18,211,21],[211,22,211,25],[211,26,211,30],[211,37,211,45],[212,6,212,17],[212,18,212,21],[212,22,212,25],[212,26,212,30],[212,37,212,45],[218,46,219,51],[219,6,219,17],[219,18,219,21],[219,22,219,25],[219,26,219,30],[219,37,219,45],[217,6,217,17],[217,18,217,21],[217,22,217,25],[217,26,217,30],[217,37,217,45],[218,6,218,17],[218,18,218,21],[218,22,218,25],[218,26,218,30],[218,37,218,45],[215,6,215,17],[203,46,217,51],[203,52,219,63],[204,6,204,17],[204,18,204,21],[204,22,204,25],[204,26,204,30],[204,37,204,45],[205,6,205,17],[209,6,209,17],[209,18,209,21],[209,22,209,25],[209,26,209,30],[209,37,209,45],[210,6,210,17],[210,18,210,21],[210,22,210,25],[210,26,210,30],[210,37,210,45],[207,6,207,17],[207,18,207,21],[207,22,207,25],[207,26,207,30],[207,37,207,45],[208,6,208,17],[208,18,208,21],[208,22,208,25],[208,26,208,30],[208,37,208,45],[213,6,213,17],[213,18,213,21],[213,22,213,25],[213,26,213,30],[211,6,211,17],[202,6,202,17],[202,18,202,21],[202,22,202,25],[202,26,202,30],[202,37,202,45],[203,3,219,5],[203,6,203,17],[203,18,203,21],[203,22,203,25],[203,26,203,30],[200,6,200,17],[200,18,200,21],[200,22,200,25],[200,26,200,30],[200,37,200,45],[201,6,201,17],[201,18,201,21],[201,22,201,25],[201,26,201,30],[201,37,201,45],[205,18,205,21],[205,22,205,25],[205,26,205,30],[205,37,205,45],[206,6,206,17],[206,18,206,21],[206,22,206,25],[206,26,206,30],[206,37,206,45],[203,31,219,35],[203,37,203,45],[213,37,213,45],[193,6,193,17],[193,18,193,21],[193,22,193,25],[193,26,193,30],[193,37,193,45],[198,6,198,17],[198,18,198,21],[198,22,198,25],[198,26,198,30],[198,37,198,45],[199,6,199,17],[199,18,199,21],[199,22,199,25],[199,26,199,30],[199,37,199,45],[196,6,196,17],[196,18,196,21],[196,22,196,25],[196,26,196,30],[196,37,196,45],[197,6,197,17],[197,18,197,21],[197,22,197,25],[197,26,197,30],[197,37,197,45],[188,46,202,51],[188,52,202,63],[189,6,189,17],[189,18,189,21],[189,22,189,25],[189,26,189,30],[189,37,189,45],[190,6,190,17],[190,18,190,21],[188,3,202,5],[188,6,188,17],[188,18,188,21],[188,22,188,25],[188,26,188,30],[188,31,202,35],[190,22,190,25],[190,26,190,30],[192,6,192,17],[192,18,192,21],[194,6,194,17],[194,18,194,21],[194,22,194,25],[194,26,194,30],[194,37,194,45],[195,6,195,17],[195,18,195,21],[195,22,195,25],[195,26,195,30],[195,37,195,45],[192,22,192,25],[192,26,192,30],[192,37,192,45],[187,6,187,17],[187,18,187,21],[187,22,187,25],[187,26,187,30],[187,37,187,45],[184,6,184,17],[184,18,184,21],[184,22,184,25],[184,26,184,30],[184,37,184,45],[185,6,185,17],[185,18,185,21],[185,22,185,25],[185,26,185,30],[185,37,185,45],[190,37,190,45],[191,6,191,17],[191,18,191,21],[191,22,191,25],[191,26,191,30],[191,37,191,45],[188,37,188,45],[183,6,183,17],[183,18,183,21],[183,22,183,25],[183,26,183,30],[183,37,183,45],[180,6,180,17],[180,18,180,21],[180,22,180,25],[180,26,180,30],[180,37,180,45],[181,6,181,17],[181,18,181,21],[181,22,181,25],[181,26,181,30],[181,37,181,45],[186,6,186,17],[186,18,186,21],[186,22,186,25],[186,26,186,30],[186,37,186,45],[179,18,179,21],[179,22,179,25],[179,26,179,30],[179,37,179,45],[176,22,176,25],[176,26,176,30],[176,37,176,45],[177,6,177,17],[177,18,177,21],[177,22,177,25],[177,26,177,30],[177,37,177,45],[182,6,182,17],[182,18,182,21],[182,22,182,25],[182,26,182,30],[182,37,182,45],[174,37,174,45],[175,6,175,17],[175,18,175,21],[175,22,175,25],[175,26,175,30],[175,37,175,45],[172,37,172,45],[172,46,187,51],[172,52,187,63],[173,6,173,17],[173,18,173,21],[173,22,173,25],[173,26,173,30],[173,37,173,45],[174,6,174,17],[174,18,174,21],[172,3,187,5],[172,6,172,17],[172,18,172,21],[172,22,172,25],[172,26,172,30],[172,31,187,35],[174,22,174,25],[174,26,174,30],[176,6,176,17],[176,18,176,21],[178,6,178,17],[178,18,178,21],[178,22,178,25],[178,26,178,30],[178,37,178,45],[179,6,179,17],[170,6,170,17],[170,18,170,21],[170,22,170,25],[170,26,170,30],[170,37,170,45],[171,6,171,17],[171,18,171,21],[171,22,171,25],[171,26,171,30],[171,37,171,45],[168,37,168,45],[169,6,169,17],[169,18,169,21],[169,22,169,25],[169,26,169,30],[169,37,169,45],[166,46,171,51],[167,6,167,17],[167,18,167,21],[167,22,167,25],[167,26,167,30],[167,37,167,45],[168,6,168,17],[168,18,168,21],[168,22,168,25],[168,26,168,30],[165,6,165,17],[165,18,165,21],[165,22,165,25],[165,26,165,30],[165,37,165,45],[166,6,166,17],[166,18,166,21],[166,22,166,25],[166,26,166,30],[166,37,166,45],[163,6,163,17],[163,18,163,21],[163,22,163,25],[163,26,163,30],[163,37,163,45],[164,6,164,17],[164,18,164,21],[164,22,164,25],[164,26,164,30],[164,37,164,45],[155,6,155,17],[155,18,155,21],[155,22,155,25],[155,26,155,30],[155,37,155,45],[156,6,156,17],[156,18,156,21],[156,22,156,25],[156,26,156,30],[156,37,156,45],[161,6,161,17],[161,18,161,21],[161,22,161,25],[161,26,161,30],[161,37,161,45],[162,6,162,17],[162,18,162,21],[162,22,162,25],[162,26,162,30],[162,37,162,45],[159,6,159,17],[159,18,159,21],[159,22,159,25],[159,26,159,30],[159,37,159,45],[160,6,160,17],[160,18,160,21],[160,22,160,25],[160,26,160,30],[160,37,160,45],[149,3,171,5],[149,6,149,17],[149,18,149,21],[149,22,149,25],[149,26,149,30],[153,6,153,17],[153,18,153,21],[153,22,153,25],[153,26,153,30],[153,37,153,45],[154,6,154,17],[154,18,154,21],[154,22,154,25],[154,26,154,30],[154,37,154,45],[151,18,151,21],[151,22,151,25],[151,26,151,30],[151,37,151,45],[152,6,152,17],[152,18,152,21],[152,22,152,25],[152,26,152,30],[152,37,152,45],[149,31,171,35],[149,37,149,45],[157,6,157,17],[157,18,157,21],[157,22,157,25],[157,26,157,30],[157,37,157,45],[158,6,158,17],[147,6,147,17],[147,18,147,21],[147,22,147,25],[147,26,147,30],[147,37,147,45],[144,6,144,17],[144,18,144,21],[144,22,144,25],[144,26,144,30],[144,37,144,45],[145,6,145,17],[145,18,145,21],[145,22,145,25],[145,26,145,30],[145,37,145,45],[149,46,165,51],[149,52,171,63],[150,6,150,17],[150,18,150,21],[150,22,150,25],[150,26,150,30],[150,37,150,45],[151,6,151,17],[148,6,148,17],[148,18,148,21],[148,22,148,25],[148,26,148,30],[148,37,148,45],[158,18,158,21],[158,22,158,25],[158,26,158,30],[158,37,158,45],[142,37,142,45],[143,6,143,17],[143,18,143,21],[143,22,143,25],[143,26,143,30],[143,37,143,45],[140,6,140,17],[140,18,140,21],[140,22,140,25],[140,26,140,30],[140,37,140,45],[141,6,141,17],[141,18,141,21],[141,22,141,25],[141,26,141,30],[141,37,141,45],[146,6,146,17],[146,18,146,21],[146,22,146,25],[146,26,146,30],[146,37,146,45],[132,46,148,51],[132,52,148,63],[133,6,133,17],[133,18,133,21],[133,22,133,25],[133,26,133,30],[133,37,133,45],[134,6,134,17],[132,0,219,2],[132,3,148,5],[132,6,132,17],[132,18,132,21],[132,22,132,25],[132,26,132,30],[134,18,134,21],[134,22,134,25],[134,26,134,30],[136,6,136,17],[138,6,138,17],[138,18,138,21],[138,22,138,25],[138,26,138,30],[138,37,138,45],[139,6,139,17],[139,18,139,21],[139,22,139,25],[139,26,139,30],[139,37,139,45],[136,18,136,21],[136,22,136,25],[136,26,136,30],[136,37,136,45],[131,6,131,17],[131,18,131,21],[131,22,131,25],[131,26,131,30],[131,37,131,45],[128,6,128,17],[128,18,128,21],[128,22,128,25],[128,26,128,30],[128,37,128,45],[129,6,129,17],[129,18,129,21],[129,22,129,25],[129,26,129,30],[129,37,129,45],[134,37,134,45],[135,6,135,17],[135,18,135,21],[135,22,135,25],[135,26,135,30],[135,37,135,45],[132,31,148,35],[132,37,132,45],[137,6,137,17],[137,18,137,21],[137,22,137,25],[137,26,137,30],[137,37,137,45],[142,6,142,17],[142,18,142,21],[142,22,142,25],[142,26,142,30],[127,6,127,17],[127,18,127,21],[127,22,127,25],[127,26,127,30],[127,37,127,45],[124,6,124,17],[124,18,124,21],[124,22,124,25],[124,26,124,30],[124,37,124,45],[125,6,125,17],[125,18,125,21],[125,22,125,25],[125,26,125,30],[125,37,125,45],[130,6,130,17],[130,18,130,21],[130,22,130,25],[130,26,130,30],[130,37,130,45],[123,6,123,17],[123,18,123,21],[123,22,123,25],[123,26,123,30],[123,37,123,45],[120,6,120,17],[120,18,120,21],[120,22,120,25],[120,26,120,30],[120,37,120,45],[121,6,121,17],[121,18,121,21],[121,22,121,25],[121,26,121,30],[121,37,121,45],[126,6,126,17],[126,18,126,21],[126,22,126,25],[126,26,126,30],[126,37,126,45],[119,18,119,21],[119,22,119,25],[119,26,119,30],[119,37,119,45],[116,22,116,25],[116,26,116,30],[116,37,116,45],[117,6,117,17],[117,18,117,21],[117,22,117,25],[117,26,117,30],[117,37,117,45],[122,6,122,17],[122,18,122,21],[122,22,122,25],[122,26,122,30],[122,37,122,45],[114,37,114,45],[115,6,115,17],[115,18,115,21],[115,22,115,25],[115,26,115,30],[115,37,115,45],[112,37,112,45],[112,46,131,51],[112,52,131,63],[113,6,113,17],[113,18,113,21],[113,22,113,25],[113,26,113,30],[113,37,113,45],[114,6,114,17],[114,18,114,21],[112,3,131,5],[112,6,112,17],[112,18,112,21],[112,22,112,25],[112,26,112,30],[112,31,131,35],[114,22,114,25],[114,26,114,30],[116,6,116,17],[116,18,116,21],[118,6,118,17],[118,18,118,21],[118,22,118,25],[118,26,118,30],[118,37,118,45],[119,6,119,17],[110,6,110,17],[110,18,110,21],[110,22,110,25],[110,26,110,30],[110,37,110,45],[111,6,111,17],[111,18,111,21],[111,22,111,25],[111,26,111,30],[111,37,111,45],[108,6,108,17],[108,18,108,21],[108,22,108,25],[108,26,108,30],[108,37,108,45],[109,6,109,17],[109,18,109,21],[109,22,109,25],[109,26,109,30],[109,37,109,45],[106,6,106,17],[106,18,106,21],[106,22,106,25],[106,26,106,30],[106,37,106,45],[107,6,107,17],[107,18,107,21],[107,22,107,25],[107,26,107,30],[107,37,107,45],[104,6,104,17],[104,18,104,21],[104,22,104,25],[104,26,104,30],[104,37,104,45],[105,6,105,17],[105,18,105,21],[105,22,105,25],[105,26,105,30],[105,37,105,45],[102,26,102,30],[102,37,102,45],[103,6,103,17],[103,18,103,21],[103,22,103,25],[103,26,103,30],[103,37,103,45],[100,6,100,17],[100,18,100,21],[100,22,100,25],[100,26,100,30],[100,37,100,45],[101,6,101,17],[101,18,101,21],[101,22,101,25],[101,26,101,30],[101,37,101,45],[90,46,111,51],[90,52,111,63],[91,6,91,17],[91,18,91,21],[91,22,91,25],[91,26,91,30],[91,37,91,45],[92,6,92,17],[92,18,92,21],[98,6,98,17],[98,18,98,21],[98,22,98,25],[98,26,98,30],[98,37,98,45],[99,6,99,17],[99,18,99,21],[99,22,99,25],[99,26,99,30],[99,37,99,45],[96,6,96,17],[96,18,96,21],[96,22,96,25],[96,26,96,30],[96,37,96,45],[97,6,97,17],[97,18,97,21],[97,22,97,25],[97,26,97,30],[97,37,97,45],[102,6,102,17],[102,18,102,21],[102,22,102,25],[89,22,89,25],[89,26,89,30],[89,37,89,45],[94,22,94,25],[94,26,94,30],[94,37,94,45],[95,6,95,17],[95,18,95,21],[95,22,95,25],[95,26,95,30],[95,37,95,45],[92,37,92,45],[93,6,93,17],[93,18,93,21],[93,22,93,25],[93,26,93,30],[93,37,93,45],[90,37,90,45],[87,6,87,17],[87,18,87,21],[87,22,87,25],[87,26,87,30],[87,37,87,45],[84,6,84,17],[84,18,84,21],[84,22,84,25],[84,26,84,30],[84,37,84,45],[85,6,85,17],[85,18,85,21],[85,22,85,25],[85,26,85,30],[85,37,85,45],[90,3,111,5],[90,6,90,17],[90,18,90,21],[90,22,90,25],[90,26,90,30],[90,31,111,35],[92,22,92,25],[92,26,92,30],[94,6,94,17],[94,18,94,21],[88,6,88,17],[88,18,88,21],[88,22,88,25],[88,26,88,30],[88,37,88,45],[89,6,89,17],[89,18,89,21],[83,6,83,17],[83,18,83,21],[83,22,83,25],[83,26,83,30],[83,37,83,45],[80,6,80,17],[80,18,80,21],[80,22,80,25],[80,26,80,30],[80,37,80,45],[81,6,81,17],[81,18,81,21],[81,22,81,25],[81,26,81,30],[81,37,81,45],[86,6,86,17],[86,18,86,21],[86,22,86,25],[86,26,86,30],[86,37,86,45],[79,6,79,17],[79,18,79,21],[79,22,79,25],[79,26,79,30],[79,37,79,45],[76,6,76,17],[76,18,76,21],[76,22,76,25],[76,26,76,30],[76,37,76,45],[77,6,77,17],[77,18,77,21],[77,22,77,25],[77,26,77,30],[77,37,77,45],[82,6,82,17],[82,18,82,21],[82,22,82,25],[82,26,82,30],[82,37,82,45],[75,6,75,17],[75,18,75,21],[75,22,75,25],[75,26,75,30],[75,37,75,45],[72,6,72,17],[72,18,72,21],[72,22,72,25],[72,26,72,30],[72,37,72,45],[73,6,73,17],[73,18,73,21],[73,22,73,25],[73,26,73,30],[73,37,73,45],[78,6,78,17],[78,18,78,21],[78,22,78,25],[78,26,78,30],[78,37,78,45],[71,18,71,21],[71,22,71,25],[71,26,71,30],[71,37,71,45],[68,6,68,17],[68,18,68,21],[68,22,68,25],[68,26,68,30],[68,37,68,45],[69,6,69,17],[69,18,69,21],[69,22,69,25],[69,26,69,30],[69,37,69,45],[74,6,74,17],[74,18,74,21],[74,22,74,25],[74,26,74,30],[74,37,74,45],[67,26,67,30],[67,31,89,35],[67,37,67,45],[67,46,89,51],[67,52,89,63],[67,68,69,68],[65,37,66,45],[65,46,66,51],[65,52,66,63],[65,68,66,68],[66,18,66,25],[67,0,131,2],[67,3,89,5],[67,6,67,17],[67,18,67,21],[67,22,67,25],[63,0,63,63],[64,0,64,17],[64,18,64,35],[64,36,251,36],[64,37,64,63],[65,0,66,5],[65,6,66,17]],"merged_total":1159,"flags":["merged_cut"]}
["Samlad effektbedömning v 1.17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m","u",null,"Instruktioner",null,null,"Kommentar Upprättaren","Kommentar Regional granskare","Kommentar Nationell granskare"]
["Objektnummer: Objekt-id, Ärendenummer: Ärendenr\nKontaktperson: Ej skickad till granskning\nSkede: Ej angett\nStatus: Ej granskad av Trafikverket, Ej godkänd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\n\nSamlad Effektbedömning"]
["2. Samhällsekonomisk analys"]
[]
["Tabell 2.1 Allmänna kalkylförutsättningar för samhällsekonomisk kalkyl"]
["Prognos persontrafik - huvudanalys",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Avvikelse från prognos persontrafik",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Prognos godstrafik - huvudanalys",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Avvikelse från prognos godstrafik",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["ASEK-version",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B3","v":"ASEK 7.1"}]
["Avvikelse från ASEK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Prisnivå för kalkylvärden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B9","v":"2017-medel"}]
["Kalkylränta %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B4/100","v":3.5000000000000003E-2}]
["Prognosår 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B7","v":2040}]
["Diskonteringsår",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B6","v":2025}]
["Öppningsår",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B26","v":2025}]
["Utförandetid/byggtid, antal år (projektspecifik)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(Indata!B12:BS12)","v":0}]
["Kalkylperiod från startår för effekter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B24","v":40}]
["Kalkylverktyg - samhällsekonomi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Om kalkylen'!A46","v":"Plankorsningsmodellen_200615_ver 2.0"}]
["Datum för samhällsekonomisk kalkyl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal Personbil period 2014-2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal Personbil period 2014-2060",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal Lastbil period 2014-2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal Lastbil period 2014-2060",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal persontrafik på järnväg period t o m 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B9","v":0}]
["Trafiktillväxttal persontrafik på järnväg period efter 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B10","v":0}]
["Trafiktillväxttal godstrafik på järnväg period t o m 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B9","v":0}]
["Trafiktillväxttal godstrafik på järnväg period efter 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B10","v":0}]
["Trafiktillväxttal vägtrafik period t o m 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B27","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Här finns möjlighet att själv välja fler trafikslag för vilka det finns trafiktillväxttal i analysen"]
["Trafiktillväxttal vägtrafik period efter 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B28","v":0.5}]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
["Trafiktillväxttal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
[]
["Kommentar"]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avvikelser från gällande förutsättningar beskrivs här "]
[]
[]
["Tabell 2.2 Nyckeltal samhällsekonomi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samhälls-ekonomisk investerings-kostnad inkl skattefaktor (mnkr)",null,null,null,null,null,null,null,null,"Netto-nuvärde* (mnkr)",null,null,null,null,null,"NNK-idu**",null,null,null,null,"Dou-kostnad (mnkr)","Summa nyttor (mnkr)",null,null,"För mer information se flik Instruktioner\nOm NNK-idu är under noll ska  < 0 skrivas ut Gäller både huvudanalys och alla känslighetsanalyser"]
["Huvudanalys",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AF251)","v":0},null,null,null,null,null,null,null,null,{"$f":"AF252","v":" -"},null,null,null,null,null,{"$f":"IF(AS46=0,\" -\",IF(BB46=\" -\",\" -\", IF(BB46/(-(BM46)+AS46)<0, \" < 0\",BB46/(-(BM46)+AS46))))","v":" -"},null,null,null,null,{"$f":"'SEK Resultat'!D7+'SEK Resultat'!D8","v":0},{"$f":"'SEK Resultat'!D34","v":{"$error":"#VALUE!"}}]
["Känslighetsanalys Högre investeringskostnad t.ex. successivkalkyl 85% eller motsvarande ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AF251)*1.3","v":0},null,null,null,null,null,null,null,null,{"$f":"BN47-AS47","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(AS47=0,\" -\",IF(BB47=\" -\",\" -\", IF(BB47/(-(BM47)+AS47)<0, \" < 0\",BB47/(-(BM47)+AS47))))","v":" -"},null,null,null,null,{"$f":"'SEK Resultat'!D7+'SEK Resultat'!D8","v":0},{"$f":"'SEK Resultat'!D34","v":{"$error":"#VALUE!"}},null,null,"Känslighetsanalys högre invkostnad är defalut 1,3 * huvudanalysens kostnad, detta ska ersättas med uppgifter för 85% nivån om sådant underlag finns."]
["Känslighetsanalys CO2-värdering hög",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'SEK Resultat'!E45","v":0},null,null,null,null,null,null,null,null,{"$f":"BN48-AS48","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":" IF(AS48=0,\" -\",IF(BB48=\" -\",\" -\", IF(BB48/(-(BM48)+AS48)<0, \" < 0\",BB48/(-(BM48)+AS48))))","v":" -"},null,null,null,null,{"$f":"'SEK Resultat'!E46+'SEK Resultat'!E47","v":0},{"$f":"'SEK Resultat'!E73","v":{"$error":"#VALUE!"}}]
["Känslighetsanalys Trafiktillväxt 0% från basåret",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'SEK Resultat'!C45","v":0},null,null,null,null,null,null,null,null,{"$f":"BN49-AS49","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":" IF(AS49=0,\" -\",IF(BB49=\" -\",\" -\", IF(BB49/(-(BM49)+AS49)<0, \" < 0\",BB49/(-(BM49)+AS49))))","v":" -"},null,null,null,null,{"$f":"'SEK Resultat'!C46+'SEK Resultat'!C47","v":0},{"$f":"'SEK Resultat'!C73","v":{"$error":"#VALUE!"}}]
["Känslighetsanalys Trafiktillväxt 50% högre från basåret och jämfört med huvudkalkylen ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'SEK Resultat'!C45","v":0},null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},null,null,null,null,null,{"$f":" IF(AS50=0,\" -\",IF(BB50=\" -\",\" -\", IF(BB50/(-(BM50)+AS50)<0, \" < 0\",BB50/(-(BM50)+AS50))))","v":" -"},null,null,null,null,{"$f":"'SEK Resultat'!D46+'SEK Resultat'!D47","v":0},{"$f":"'SEK Resultat'!D73","v":{"$error":"#VALUE!"}}]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,null,null," -"]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,null,null," -"]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,null,null," -"]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,null,null," -"]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,null,null," -"]
["Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,null,null," -"]
["* Nettonuvärdet är lika med summan av nuvärdet av alla positiva och negativa nyttoeffekter (årliga samhällsekonomiska intäkter och kostnader) minus investeringskostnaden."]
["**Nettonuvärdeskvoten NNK-idu  är lika med nettonuvärdet dividerat med summan av den samhällsekonomiska investeringskostnaden och nuvärdet av nettoförändringen av drift- och underhållskostnader för infrastrukturhållaren."]
["Kommentar"]
["Ej angett"]
[]
["Samhällsekonomisk analys"]
["I tabell 2.5a redovisas de effekter av åtgärden som är samhällsekonomiskt relevanta och som har kvantifierats och värderats monetärt (genom marknadspris eller skuggprisvärdering, direkt kostnadsberäkning eller alternativkostnadsvärdering). Samhällsekonomiskt relevanta effekter ska finnas med i den samhällsekonomiska analysen antingen som värderade effekter i tabell 2.5a eller som svårvärderade effekter i tabell 2.6a. I de fall en effekt är konstaterad och eventuellt kvantifierad men inte värderad redovisas den verbalt och bedöms i tabell 2.6a. Normalt redovisas en viss effekt antingen monetärt värderad i tabell 2.5a eller enbart beskriven i tabell 2.6a. I vissa fall omfattar emellertid den monetära värderingen av en effekt endast vissa delar av effektens samhällsekonomiska konsekvenser. I sådana fall kan man komplettera den monetära värderingen av effekten i tabell 2.5a med en beskrivning i tabell 2.6a av de delar av effekten som inte ingår i värderingen. \nBeräkningarna i avsnitt 2.1 och bedömningarna i avsnitt 2.2 är underlag för den sammanvägda bedömningen av om åtgärden är lönsam eller olönsam. Den bedömningan görs i avsnitt 2.3.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Den här texten behöver slås ihop med den nedan."]
["Tabell 2.3 Samhällsekonomisk analys",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vad är inte obligatoriskt vid enkel SEB."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effekter som värderats monetärt och som ingår i beräkning av nettonuvärde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effekter som inte ingår i beräkningen av nettonuvärde men som ingår i den sammanvägda bedömningen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vid SEB utan samhällsekonomisk kalyl används endast den högra sidan av tabellen."]
["Berörd/ påverkad av effekt",null,null,null,null,null,"Effektbenämning och kortfattad beskrivning",null,null,null,null,null,null,null,null,null,null,null,"Ex på årlig effekt för prognosår 1",null,null,null,null,null,null,null,"Nuvärde detaljerat (mnkr)",null,null,null,null,"Nuvärde över-\nsiktligt \n(mnkr)",null,null,null,null,null,"Bedömning",null,null,null,null,null,null,null,null,"Samman-\nvägd \nbedömning",null,null,null,null,null,"Kortfattad beskrivning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ14","v":2040}]
["TRAFIKANT EFFEKTER",null,null,"RESENÄRER",null,null,"Restidsuppoffring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!I21","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA68:AE90)),SUM(AA68:AE90),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I kolumn \"Bedömning\" görs bedömning av effekten på skalan Negativt/Försumbart/Positivt/Ingen effekt och kommentar till bedömningen skrivs därefter. Om effekten fångas i de monetärt värderade effekterna anges istället \"-\". \nI kolumn \"Sammanvägd bedömning\" görs på skalan Negativt/Försumbart/Positivt (obs alltså kan inte vara \"ingen effekt\")\nI kolumn \"kortfattad beskrivning\" skrivs en kortfattad text om bedömningen obs att denna går till sammanfattningen som har begränsat utrymme."]
[null,null,null,null,null,null,"Åktid",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H21","v":0},null,null,null,"ktim/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ktim/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ktim/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ktim/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ktim/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Reskostnad väg - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H28","v":{"$error":"#VALUE!"}},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!I28","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,"GODSTRANSPORTER",null,null,"Transporttid, gods",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H22","v":{"$error":"#VALUE!"}},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!I22","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA91:AE112)),SUM(AA91:AE112),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Reskostnad - lastbil",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H29","v":{"$error":"#VALUE!"}},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!I29","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,"PERSONTRANSPORTFÖRETAG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA113:AE132)),SUM(AA113:AE132),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
["EXTERNA EFFEKTER",null,null,"TRAFIKSÄKERHET (TS)",null,null,"Trafiksäkerhet - totalt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H17+'SEK Resultat'!H20","v":{"$error":"#DIV/0!"}},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!I17+'SEK Resultat'!I20","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA133:AE149)),SUM(AA133:AE149),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Döda",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H15+'SEK Resultat'!H18","v":0},null,null,null,"pers/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Svårt skadade",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H16+'SEK Resultat'!H19","v":0},null,null,null,"pers/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,"KLIMAT",null,null,"CO2-ekvivalenter: Effekten år 2040 i kton avser koldioxid från person- och lastbilstrafik. Den monetära effekten avser koldioxid från person- och lastbilstrafik.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H23","v":{"$error":"#N/A"}},null,null,null,"kton/år",null,null,null,{"$f":"'SEK Resultat'!I23","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA150:AE172)),SUM(AA150:AE172),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,"HÄLSA (exkl trafiksäkerhet)",null,null,"Luft: Avser NOX, avgaspartiklar (PM 2,5) och slitageartiklar (PM 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," -",null,null,null,{"$f":"-(Diskontering!B155+Diskontering!B167+Diskontering!B179)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA173:AE188)),SUM(AA173:AE188),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Luft - NOx Kväveoxider",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H30","v":0},null,null,null,"ton/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Luft - Avgaspartiklar PM 2,5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H32","v":0},null,null,null,"ton/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Luft - Slitagepartiklar PM 10",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H33","v":0},null,null,null,"ton/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,"LANDSKAP",null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA189:AE203)),SUM(AA189:AE203),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,"ÖVRIGA EXTERNA EFFEKTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA204:AE220)),SUM(AA204:AE220),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Externa effekter, övrig trafik - Slitage",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H24","v":0},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!I24","v":0},null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
["BUDGETEFFEKTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA221:AE234)),SUM(AA221:AE234),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
["INBESPARADE JA-KOSTNADER",null,null,null,null,null,"Inbesparade JA-kostnader",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA235:AE235)),SUM(AA235:AE235),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
["DRIFT-, UNDERHÅLLS- OCH REINVESTERINGS-KOSTNADER UNDER LIVSLÄNGD",null,null,null,null,null,"Drift- och Underhållskostnad under kalkylperioden pga förändrad anläggningsmassa",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H25","v":0},null,null,null,"mkr/år",null,null,null,{"$f":"'SEK Resultat'!I25","v":0},null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AA236:AE250)),SUM(AA236:AE250),0)","v":0},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Reinvestering: Reinvesteringskostnad under kalkylperioden pga förändrad anläggningsmassa.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mkr/år",null,null,null,{"$f":"'SEK Resultat'!I27","v":0},null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"Ej angett",null,null,null,"Ej angett",null,null,null,"Ej beräknat",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
["SAMHÄLLS EKONOMISK INVESTERINGS-KOSTNAD",null,null,null,null,null,"Effekten prognosår 1 avser annuitetsberäknad samhällsekonomisk investeringskostnad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mnkr/ år",null,null,null,{"$f":"('SEK Resultat'!I26)","v":0},null,null,null,null,{"$f":"-SUM(AA251:AE251)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostnaden fylls i här"]
["                   NETTONUVÄRDE       ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(AF68,AF91,AF113,AF133,AF150,AF173,AF189,AF204,AF221,AF235,AF236)=0),\" -\", (SUM(AF68,AF91,AF113,AF133,AF150,AF173,AF189,AF204,AF221,AF235,AF236,-AF251)))","v":" -"},null,null,null,null,null,"SAMMANVÄGNING AV EJ VÄRDERBARA EFFEKTER",null,null,null,null,null,null,null,null,"Ej bedömt"]
[]
["Kvalitetsbedömning av samhällsekonomisk kalkyl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motivering sammanvägning av ej värderbara effekter"]
["Kvalitetsbedömning  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motivering  "]
[]
[]
["Slutligt bedömd sammanvägd lönsamhet"]
[]
["Tabell 2.4"]
["Slutligt bedömd sammanvägd lönsamhet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
["Slutlig sammanvägning bedömd av:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej angett"]
[]
["Motivering:"]
["Kortfattad text som förs över till sammanfattningen (Motivering samhällsekonomi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Text som går till sammanfattningen"]
["Möjlighet att skriva mer text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kompletterande text. \n"]
[]
[]
[]
["Underlag till kostnadseffektivitetstal"]
[null,null,null,null,null,null,null,null,"Effekt prognosår 1",null,null,null,null,null,"Enhet"]
["Trafiksäkerhet D",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H15+'SEK Resultat'!H18","v":0},null,null,null,null,null,"personer/år"]
["Trafiksäkerhet DAS",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H15+'SEK Resultat'!H16+'SEK Resultat'!H18+'SEK Resultat'!H19","v":0},null,null,null,null,null,"personer/år"]
["Restid",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H21","v":0},null,null,null,null,null,"ktim/år"]
["CO2",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!H23","v":{"$error":"#N/A"}},null,null,null,null,null,"kton/år"]

{"sheet":"Blad1","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"TEMP","index":9,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["TEMPORÄRT"]
[]
["Denna flik är icke skrivskyddad och utgör en plats där användaren kan göra egna sidoberäkningar samt dokumentera dessa. "]