{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Om kalkylen","Kalkylvärden","Indata","Kvantiteter","Ekonomi","Diskontering","Transponerade index","  ASEK 8 index","SEK Resultat","2. Samhällsekonomisk analys","TEMP"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":0,"comments":4,"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":48,"n_cols":2,"rows_kept":48,"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_xx_verxx"]
[]
["Datum för upprättande av kalkyl","2024-01-23"]

{"sheet":"Kalkylvärden","index":1,"n_rows":270,"n_cols":23,"rows_kept":270,"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,"Version av plankorsningsmodellen","Plankorsningsmodellen 2024 1.0",null,null,null,null,null,null,"Källor med mera…"]
["Övergripande kalkylparametrar","Modellen länkar till nedanstående tabeller. Till höger finns vissa celler med indata till de \"skarpa\" indatatabellerna nedan.",null,null,null,null,null,null,null,null,"Andelar",null,null,null,null,null,null,null,null,"Interpolering av fordonsandelar"]
["Basår",2019,null,"Faktor för beräkning av extern kostnad vägslitage",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,null,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},{"$f":"1-U4","v":0.31000000000000005}]
["Skattefaktor",1.2,"ASEK 8","Personbil",1,null,0.47,null,null,null,"andel diesel",0.31,0.64,0.66,0.66,{"$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 och byggstart",2028,null,"Tung lastbil",1,null,0.55000000000000004,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",2045,null,null,null,null,null,null,null,null,"Lastbil, andelar"]
["Brytpunktsår för trafiktillväxt",2065,null,null,null,null,null,null,null,null,"Lbu",null,null,null,null,null,null,null,null,2013,{"$f":"U6+$V$4","v":0.59999999999999987},null,{"$f":"1-U8","v":0.40000000000000013}]
["Prisnivå kalkylvärden","2019-medel",null,null,null,null,null,null,null,null,"Lbs",null,null,null,null,null,null,null,null,2014,0.56999999999999984,null,{"$f":"1-U9","v":0.43000000000000016}]
["Trafikstart",{"$f":"B6+Indata!B25","v":2031},"Obs: formel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"U9+$V$4","v":0.53999999999999981},null,{"$f":"1-U10","v":0.46000000000000019}]
["Uppräkning med \"real BNP\"","ASEK 8",null,"Real kostnadsökning inv+dou/reinv 2019-2045","se flik 6 asek 8 kalkylbilaga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,0.50999999999999979,null,{"$f":"1-U11","v":0.49000000000000021}]
[null,null,null,"Uppräkningsfaktor investeringkostnad bana",{"$f":"(121.2/100)^(1/(2019-2009))","v":1.0194132215415621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"U11+$V$4","v":0.47999999999999982},null,0.52000000000000024]
["Uppräkningsfaktor per år (%)",1.1499999999999999,null,"Uppräkningsfaktor (kostnad) driftsindex bana",1.0089999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,0.44999999999999984,null,0.55000000000000016]
["Antal år som uppräkningen avser",26,"Används kanske inte ","Uppräkningsfaktor (kostnad) driftsindex väg",1.012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,0.41999999999999987,null,0.58000000000000007]
["Notera: Denna uppräkningsfaktor skall tillämpas på betalningsviljepåverkade kalkylvärden ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"M4","v":0.36},{"$f":"(U15-U25)/(ROW(U15)-ROW(U25))","v":-1.9999999999999961E-3},0.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$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$15","v":0.35599999999999998},null,0.64400000000000002]
[null,"Faktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U17+$V$15","v":0.35399999999999998},null,{"$f":"1-S18","v":0.64600000000000002}]
["Från ÅDT till fordon per år",365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35199999999999998,null,{"$f":"1-S19","v":0.64800000000000002}]
["Antal tåg per vardagsmedeldygn",320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,null,{"$f":"1-S20","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"S20+$V$15","v":0.34799999999999998},null,0.65200000000000002]
["Olycksvärdering",null,"ASEK 8",null,null,"Tabell miljöeffekter",null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0.34599999999999997,null,0.65400000000000003]
[null,"Materiella","Riskvärdering","Totalt",null,null,"Andel emission",null,null,null,null,null,null,null,null,null,null,null,null,2028,0.34399999999999997,null,0.65600000000000003]
["Dödsfall",6573000,46415000,{"$f":"B24+C24","v":52988000},null,"Pb",null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0.34199999999999997,null,0.65800000000000003]
["Mycket allvarligt skadad (MAS)",4980000,13982000,{"$f":"B25+C25","v":18962000},null,"Nox",0.05,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"N4","v":0.34},{"$f":"(U25-U45)/(ROW(U25)-ROW(U45))","v":0},0.65999999999999992]
["Allvarligt skadad (AS-MAS)",397000,12148000,{"$f":"B26+C26","v":12545000},null,"CO2",0.06]
["Ej allvarligt skadad (EAS)",45000,700000,{"$f":"B27+C27","v":745000},null,"Pmavgas",0.06,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"U25+$V$25","v":0.34},null,0.65999999999999992]
["Egendomsskada",16000,0,{"$f":"B28+C28","v":16000},null,"Pmslitage",0.2,null,null,null,null,null,null,null,null,null,null,null,null,2032,{"$f":"U27+$V$25","v":0.34},null,0.65999999999999992]
[null,null,null,null,null,"Lb",null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.34,null,0.65999999999999992]
["Värdering av emissioner (regionala effekter)",null,null,null,null,"Nox",0.95,null,null,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"#REF!+$V$25","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"Kr/kg","ASEK 8",null,null,"CO2",0.94,null,null,null,null,null,null,null,null,null,null,null,null,2036,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      kväveoxider, NOx",137,null,null,null,"Pmavgas",0.94,null,null,null,null,null,null,null,null,null,null,null,null,2037,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,0,null,null,null,"Pmslitage",0.8,null,null,null,null,null,null,null,null,null,null,null,null,2038,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      koldioxid, CO2",1.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      avgaspartiklar, PM 3,5",7433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["      slitagepartiklar, PM 10",1513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,{"$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,{"$error":"#REF!"}]
["Tidsvärden persontrafik, regionala värden",null,"ASEK 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"kr/tim","andel","viktat","Huvudanalys","Känslighetsanalys",null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Åktid med bil",null,null,{"$f":"E45","v":85.75},{"$f":"($B46*$C46+$B47*$C47)","v":85.75},95,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"O4","v":0.34},null,0.65999999999999992]
["Bil ,arbete",112,{"$f":"13/48","v":0.27083333333333331}]
["Bil, övrigt",76,{"$f":"35/48","v":0.72916666666666663}]
["Åktid med cykel ",null,null,{"$f":"B49*C49+B50*C50+B51*C51+B52*C52","v":169.5}]
["Cykel, blandtrafik",185,0.5,null,"Andelen är ett antagande"]
["Cykel, cykelfält i körbana",166,0.1,null,"Andelen är ett antagande"]
["Cykel, cykelbana vid väg",154,0.2,null,"Andelen är ett antagande"]
["Cykel, cykelbana",148,0.2,null,"Andelen är ett antagande"]
["Promenadtid till fots",{"$f":"B52*E53","v":118.4},1,{"$f":"B53*C53","v":118.4},0.8]
["Lastbil, förarlön",341]
[]
["Notera: Beträffande cykel väljer jag att inte bygga upp indatafliken så att det går att göra en fullständig CYKALK-beräkning. Här bedöms de nyttor"]
["som kommer från cykel vara så pass små att det inte motiverar att \"tynga\" användaren med detaljerade indata-möjligheter."]
[]
["Tidsvärden godstrafik",null,"ASEK 8"]
[null,"kr/ntontim","andel","viktat","ton per Lb","kr/fordon"]
["Genomsnittlig tung lastbil, kr/ntontim",null,null,{"$f":"B62*C62+B63*C63","v":5.0375238095238091}]
["Lbu",{"$f":"F62/E62","v":6.5266666666666664},0.7,null,3,19.579999999999998]
["Lbs",{"$f":"F63/E63","v":1.5628571428571427},0.3,null,14,21.88]
[]
[]
[]
[]
[]
[]
[]
["Transportkostnad med cykel på länk","ASEK 8"]
[null,"kr/fkm"]
["Cykel (inkl. moms, prisnivå 2019)",0.73]
[]
["Cykel: Olycksrisk och olyckskostnad på länk"]
[null,null,"ASEK 8"]
["Antal olyckor per miljoner pkm",2.5]
["Olyckskostnad per cykelolycka (mkr)",3.9369999999999998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gång- och cykel, trafiktillväxt"]
[null,"% per år"]
["Trafiktillväxt, 2019-2045",0]
["Trafiktillväxt, 2046--",0]
[]
[]
[]
["Gång- och cykel, hastigheter"]
[null,"km/h"]
["Gående",5,"ASEK 8"]
["Cyklande",15,"ASEK 8"]
[]
["Antal personer per fordonstyp","ASEK 8"]
[null,"Personer","andel"]
["Personbil",{"$f":"B110*C110+B111*C111","v":1.75}]
["  odifferentierat, privatresa (EVA)",1.75,1]
[null,1,0]
["Lastbil",1]
["Cykel",1,null,"Källa: Eget antagande"]
[]
[]
[]
[]
[]
["KORSNINGSEFFEKTER"]
["Olycksrisker i korsningar",null,"ASEK 8"]
["Vägkategori","Planfri korsning","Helbom","Halvbom","Ljud/ljus","Oskyddad"]
["Statliga/regionala vägar",0,{"$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",1]
["Används ej!! Har använts i tidigare versioner men inte från 180401. satt till 1 för att inte påverka beräkningar."]
[]
[]
["Olyckans konsekvens",null,"ASEK 8"]
["Förväntat antal dödade, skadade m.m. vid genomsnittlig plankorsningsolycka "]
[null,"Andel","Kr per olycka","Andel av kr"]
["Dödsfall",0.39,{"$f":"B139*D24","v":20665320},{"$f":"C139/C$144","v":0.95252651845310066}]
["Mycket allvarligt skadad (MAS)",0.01,{"$f":"B140*D25","v":189620},{"$f":"C140/C$144","v":8.7401539598262658E-3}]
["Allvarligt skadad (AS-MAS)",0.05,627250,{"$f":"C141/C$144","v":2.8911831933873144E-2}]
["Ej allvarligt skadad (EAS)",0.28000000000000003,208600.00000000003,{"$f":"C142/C$144","v":9.6149990297424298E-3}]
["Egendomsskada",0.28000000000000003,4480,{"$f":"C143/C$144","v":2.0649662345755549E-4}]
[null,{"$f":"SUM(B139:B143)","v":1.01},{"$f":"SUM(C139:C143)","v":21695270},{"$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: Saknas underlag från EVA 2024:1","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: Saknas underlag från EVA 2024:1","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",86.126875297996094,86.126875297996435,69.643358814479512,59.493897905507097,50.422236506341974,45.711734882855673,44.499174858221593]
["Källa: EVA 2024:1"]
[]
["Godskostnader","kr/fkm"]
["km/h",30,40,50,60,70,80,90]
["Lastbil",0.49485231623358111,0.49485231623358111,0.39994709645336152,0.34261894386824154,0.28950166575536945,0.26243168809628636,0.25565090328431039]
["Källa: EVA 2024:1"]
[]
["Fordonskostnader","kr/fkm"]
[null,30,40,50,60,70,80,90]
["Personbil",1.1532845229244573,1.1532845229244573,1.1293956420625328,1.1206372929409174,1.0999555999836783,1.1045700595000905,1.1098113717480016]
["Lastbil",7.99946712595007,7.99946712595007,7.6229174865442388,7.4954520341451474,7.3002257189724995,7.2809656760253416,7.290966991394443]
["Källa: EVA 2024:1"]
[]
["Miljöeffekter","gram/fkm"]
["km/h",30,40,50,60,70,80,90]
["Personbil"]
["      kväveoxider, NOx",7.316529999999999E-3,7.1220099999999981E-3,7.425339999999999E-3,7.4310799999999988E-3,6.2019799999999993E-3,6.9628699999999995E-3,6.2529700000000001E-3,null,{"$f":"B214/(B214+B220)","v":2.830345934436436E-2},{"$f":"C214/(C214+C220)","v":3.7655395037161248E-2}]
[]
["      koldioxid, CO2",8.42,7.78,7.9899999999999993,7.4399999999999977,6.799999999999998,7.2699999999999987,7.0699999999999994]
["      avgaspartiklar, PM 3,5",9.4229999999999997E-5,9.0549999999999992E-5,8.6710000000000002E-5,9.3809999999999998E-5,1.0308999999999998E-4,9.9599999999999968E-5,7.9379999999999975E-5]
["      slitagepartiklar, PM 10",5.6699999999999987E-2,6.7799999999999985E-2,8.2899999999999974E-2,9.3899999999999983E-2,0.10679999999999999,0.11749999999999998,0.11749999999999998]
["Lastbil"]
["      kväveoxider, NOx",0.25118649999999998,0.1820145,0.15008749999999998,0.13403200000000001,0.13029099999999999,0.13480899999999998,0.13097649999999997]
[]
["      koldioxid, CO2",124.40499999999997,148.23999999999998,114.44999999999999,109.47,112.23499999999999,111.50999999999999,106.52500000000002]
["      avgaspartiklar, PM 3,5",2.3535499999999994E-3,2.1823199999999993E-3,1.7023149999999998E-3,1.4748649999999999E-3,1.3412699999999997E-3,1.3051099999999997E-3,1.4161499999999997E-3]
["      slitagepartiklar, PM 10",0.29580000000000001,0.29699999999999999,0.32919999999999994,0.34239999999999998,0.36299999999999993,0.37769999999999998,0.37769999999999998]
["Källa: EVA 2024:1"]
[null,null,"Källa: EVA 2024:1"]
["Trafiksäkerhetseffekter","Antal per mfkm"]
["km/h",30,40,50,60,70,80,90]
["Personbil"]
["Dödsfall",1.0920616697449189E-3,1.0920616697449189E-3,1.4170224984632635E-3,1.3846608955800771E-3,1.3905172267167617E-3,1.69460204879741E-3,2.6646092856848005E-3]
["Mycket allvarligt skadad (MAS)",8.5816906292145254E-3,8.5816906292145254E-3,9.1176063458286057E-3,6.1566224783254908E-3,8.9075962223459058E-3,6.9176834524837857E-3,7.5855535698165855E-3]
["Allvarligt skadad (AS-MAS)",4.3979031180303545E-2,4.3979031180303545E-2,4.587446358786109E-2,3.2187052491349073E-2,4.3380564346780143E-2,3.2046955548631177E-2,3.1766981200215795E-2]
["Ej allvarligt skadad (EAS)",0.28929717714452113,0.28929717714452113,0.30126503075542682,0.2238888248299013,0.27009501941204866,0.20452482830745131,0.19930403845151609]
["Egendomsskada",4.5244884622984678,4.5244884622984678,4.9659019708153913,2.7404298282525548,6.8328573179744421,5.9406417376415179,5.8159858486555969]
["Lastbil"]
["Dödsfall",2.1022187142589687E-3,2.1022187142589687E-3,2.7277683095417817E-3,2.665472223991648E-3,2.6767456614297659E-3,3.2621089439350136E-3,5.1293728749432404E-3]
["Mycket allvarligt skadad (MAS)",1.6519754461237959E-2,1.6519754461237959E-2,1.7551392215720066E-2,1.185149827077657E-2,1.7147122728015864E-2,1.3316540646031286E-2,1.4602190621896924E-2]
["Allvarligt skadad (AS-MAS)",8.4659635022084317E-2,8.4659635022084317E-2,8.8308342406632559E-2,6.1960076045846954E-2,8.3507586367551762E-2,6.1690389431114996E-2,6.115143881041539E-2]
["Ej allvarligt skadad (EAS)",0.5568970660032031,0.5568970660032031,0.57993518420419643,0.43098598779755992,0.5199329123681935,0.39371029449184375,0.38366027401916841]
["Egendomsskada",8.7096402899245486,8.7096402899245486,9.5593612938196273,5.2753274193861674,13.153250337100799,11.435735344959921,11.195772758662024]
["Infrastrukturslitage (väg)","ASEK 8"]
[]
["Personbil (kr/fdkm)",4.3999999999999997E-2]
["Lastbil (kr/fdkm)",0.47599999999999998]
[]
[]
[]
[]
["Ton per lastbil","Källa: antagande"]
[null,"Nton/lastbil","Andel"]
["Nettoton per lastbil (genomsnitt)",{"$f":"(B252*C252)+(B253*C253)","v":6.3}]
["Nettoton per Lbu (genomsnitt)",3,0.7]
["Nettoton per Lbs (genomsnitt)",14,0.3]
[]
["KÄNSLIGHETSANALYSER"]
[]
["Hög CO2 värdering","Kr/kg"]
["Värdering av CO2",null,"Används inte i ASEK 8"]
[]
["Total efterfrågan år 2045 (-20%)","Faktor"]
["Trafiktillväxt 2019-2045 (väg)",0.8]
["Trafiktillväxt 2046-- (väg)",1]
["Trafiktillväxt 2019-2045 (järnväg)",0.8]
["Trafiktillväxt 2046-- (järnväg)",1]
[]
["Total efterfrågan år 2045 (20%)","Faktor"]
["Trafiktillväxt 2019-2045 (väg)",1.2]
["Trafiktillväxt 2046-- (väg)",1]
["Trafiktillväxt 2019-2045 (järnväg)",1.2]
["Trafiktillväxt 2046-- (järnväg)",1]

{"sheet":"Indata","index":2,"n_rows":154,"n_cols":71,"rows_kept":154,"cut":false,"hidden":false,"merged":[[6,0,6,6],[1,1,1,3]]}
[]
["Indata","OBS!! Glöm inte att ange datum för kalkylen i flik \"Om kalkylen\" cell B48. Datumet följer med in i kalkylförutsättningar som går in i seb-it."]
[]
["Steg 1 - Infrastrukturkostnader och förutsättningar"]
[]
["Huvudanalys"]
["När du anger anläggningskostnaden och reinvesteringskostnader behöver du göra detta i prisnivå 2019-årsmedel (men realt uttryckt i 2028 års kostnad). Här anges investeringskostnaderna som beräknats i lathund indexomräkning kapitalisering omräkning investeringskostnader kolumn D flik Nuvärde investeringskostnader. Kostnaderna som läggs in här måste alltså först ha bearbetas i den lathunden för att sen läggas in här per år. Rätt prisnivå för reinvesteringar måste beräknas utanför modellen."]
[" "]
[]
["Investeringskostnader"]
["År",2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
["Investeringskostnader UA (prisnivå 2019-årsmedel)",10,20,10]
["Investeringskostnader JA (prisnivå 2019-årsmedel) Aldrig användas!!! Om aktuellt läggs kostnader i JA reinvestering."]
[]
["Reinvesteringskostnader"]
[]
["År",2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
["Reinvesteringskostnader UA (prisnivå 2019-årsmedel)",null,null,null,2,2,2]
["Reinvesteringskostnader JA (prisnivå 2019-årsmedel)",null,null,null,1,1,1]
[]
["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 (prisnivå 2019-årsmedel)",0.1,"mkr/år"]
["Byggstart",{"$f":"B11","v":2028}]
["Kalkylperiod",40,"Notera: Max 40 år"]
["Byggtid",{"$f":"COUNT(B12:BS12)","v":3}]
["Trafikstart",{"$f":"B23+B25","v":2031}]
["Trafiktillväxt 2019-2045 (väg)",1.5,"% per år"]
["Trafiktillväxt 2046-2065 (väg)",0.5,"% per år"]
["Antal tåg per dygn i utgångsläget (år 2024)",20,"antal/dygn"]
["Antal tåg per dygn i prognosen för år 2045",30,"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",3]
["Antal korsningar som berörs i UA",2]
[]
[]
["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."]
[]
[]
[]
[]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Namn på plankorsning","a","b","c","b","c"]
["Typ av plankorsning (vägskyddsanordning, 4 alt.)",4,3,3,1,1]
["Typ av väg (kategori, 3 alternativ)",2,2,2,2,2]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",500,500,500,750,750]
["mellan kl. 22-06",200,200,200,300,300]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",500,500,500,750,750]
["mellan kl. 22-06",200,200,200,300,300]
["Antal fordon per dygn ÅDT "]
["mellan kl. 06-22",{"$f":"B65+B68","v":1000},1000,1000,1500,1500]
["mellan kl. 22-06",400,400,400,600,600]
["Antal cyklande per dygn ÅDT "]
["mellan kl. 06-22",100,100,100,150,150]
["mellan kl. 22-06"]
["Antal gående per dygn ÅDT "]
["mellan kl. 06-22",100,100,100,150,150]
["mellan kl. 22-06"]
["Antal tågpassager per dygn"]
["mellan kl. 06-22",20,20,20,20,20]
["mellan kl. 22-06"]
["Bommarnas liggtid+förringning (minuter per tågpassage)",null,2,2,3,3]
["Skyltad väghastighet vid vägkorsning",2,2,2,2,2]
["Praktisk hastighet vid korsning när bommar inte ligger nere (sänkt hastighet för att skydda bilen…)",2,2,2,2,2]
[]
[]
["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","a","b"]
["Till korsning","b","c"]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",500,250]
["mellan kl. 22-06",200,100]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",500,250]
["mellan kl. 22-06",200,100]
["Antal fordon per dygn ÅDT "]
["mellan kl. 06-22",1000,500]
["mellan kl. 22-06",400,200]
["Antal cyklande per dygn"]
["mellan kl. 06-22",100,50]
["mellan kl. 22-06"]
["Antal gående per dygn "]
["mellan kl. 06-22",100,50]
["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",-1,-1]
["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",-1,-1]
["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)",-1,-1]
[]
["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)",-1,-1]
[]
[]
[]
[]
["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":6,"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","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Andel tid då bommarna ligger nere"]
["Mellan kl. 06-22",{"$f":"(Indata!B82*Indata!B80)/(60*16)","v":0},{"$f":"(Indata!C82*Indata!C80)/(60*16)","v":4.1666666666666664E-2},{"$f":"(Indata!D82*Indata!D80)/(60*16)","v":4.1666666666666664E-2},{"$f":"(Indata!E82*Indata!E80)/(60*16)","v":6.25E-2},{"$f":"(Indata!F82*Indata!F80)/(60*16)","v":6.25E-2}]
["Mellan kl. 22-06",{"$f":"(Indata!B82*Indata!B81)/(60*8)","v":0},{"$f":"(Indata!C82*Indata!C81)/(60*8)","v":0},{"$f":"(Indata!D82*Indata!D81)/(60*8)","v":0},{"$f":"(Indata!E82*Indata!E81)/(60*8)","v":0},{"$f":"(Indata!F82*Indata!F81)/(60*8)","v":0}]
["Antal fordon/GC som fastnar bakom bommarna (ÅDT)"]
["Personbilar mellan kl. 06-22",{"$f":"B8*Indata!B65","v":0},{"$f":"C8*Indata!C65","v":20.833333333333332},{"$f":"D8*Indata!D65","v":20.833333333333332},{"$f":"E8*Indata!E65","v":46.875},{"$f":"F8*Indata!F65","v":46.875}]
["Personbilar mellan kl. 22-06",{"$f":"B9*Indata!B66","v":0},{"$f":"C9*Indata!C66","v":0},{"$f":"D9*Indata!D66","v":0},{"$f":"E9*Indata!E66","v":0},{"$f":"F9*Indata!F66","v":0}]
["Lastbilar mellan kl. 06-22",{"$f":"B8*Indata!B68","v":0},{"$f":"C8*Indata!C68","v":20.833333333333332},{"$f":"D8*Indata!D68","v":20.833333333333332},{"$f":"E8*Indata!E68","v":46.875},{"$f":"F8*Indata!F68","v":46.875}]
["Lastbilar mellan kl. 22-06",{"$f":"B9*Indata!B69","v":0},{"$f":"C9*Indata!C69","v":0},{"$f":"D9*Indata!D69","v":0},{"$f":"E9*Indata!E69","v":0},{"$f":"F9*Indata!F69","v":0}]
["Cyklister mellan kl. 06-22",{"$f":"B8*Indata!B74","v":0},{"$f":"C8*Indata!C74","v":4.1666666666666661},{"$f":"D8*Indata!D74","v":4.1666666666666661},{"$f":"E8*Indata!E74","v":9.375},{"$f":"F8*Indata!F74","v":9.375}]
["Cyklister mellan kl. 22-06",{"$f":"B9*Indata!B75","v":0},{"$f":"C9*Indata!C75","v":0},{"$f":"D9*Indata!D75","v":0},{"$f":"E9*Indata!E75","v":0},{"$f":"F9*Indata!F75","v":0}]
["Gående mellan kl. 06-22",{"$f":"B8*Indata!B77","v":0},{"$f":"C8*Indata!C77","v":4.1666666666666661},{"$f":"D8*Indata!D77","v":4.1666666666666661},{"$f":"E8*Indata!E77","v":9.375},{"$f":"F8*Indata!F77","v":9.375}]
["Gående mellan kl. 22-06",{"$f":"B9*Indata!B78","v":0},{"$f":"C9*Indata!C78","v":0},{"$f":"D9*Indata!D78","v":0},{"$f":"E9*Indata!E78","v":0},{"$f":"F9*Indata!F78","v":0}]
["Antal fordon som fritt passerar korsningen (ÅDT)"]
["Personbilar mellan kl. 06-22",{"$f":"Indata!B65-Kvantiteter!B11","v":500},{"$f":"Indata!C65-Kvantiteter!C11","v":479.16666666666669},{"$f":"Indata!D65-Kvantiteter!D11","v":479.16666666666669},{"$f":"Indata!E65-Kvantiteter!E11","v":703.125},{"$f":"Indata!F65-Kvantiteter!F11","v":703.125}]
["Personbilar mellan kl. 22-06",{"$f":"Indata!B66-Kvantiteter!B12","v":200},{"$f":"Indata!C66-Kvantiteter!C12","v":200},{"$f":"Indata!D66-Kvantiteter!D12","v":200},{"$f":"Indata!E66-Kvantiteter!E12","v":300},{"$f":"Indata!F66-Kvantiteter!F12","v":300}]
["Lastbilar mellan kl. 06-22",{"$f":"Indata!B68-Kvantiteter!B13","v":500},{"$f":"Indata!C68-Kvantiteter!C13","v":479.16666666666669},{"$f":"Indata!D68-Kvantiteter!D13","v":479.16666666666669},{"$f":"Indata!E68-Kvantiteter!E13","v":703.125},{"$f":"Indata!F68-Kvantiteter!F13","v":703.125}]
["Lastbilar mellan kl. 22-06",{"$f":"Indata!B69-Kvantiteter!B14","v":200},{"$f":"Indata!C69-Kvantiteter!C14","v":200},{"$f":"Indata!D69-Kvantiteter!D14","v":200},{"$f":"Indata!E69-Kvantiteter!E14","v":300},{"$f":"Indata!F69-Kvantiteter!F14","v":300}]
["Genomsnittlig tid bakom bommarna för drabbat fordon/GC (min)"]
["Halva tiden, givet uniform fördelning av trafiken",{"$f":"Indata!B82/2","v":0},{"$f":"Indata!C82/2","v":1},{"$f":"Indata!D82/2","v":1},{"$f":"Indata!E82/2","v":1.5},{"$f":"Indata!F82/2","v":1.5}]
[]
[]
["Antal olyckor i korsningarna (per år)"]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Antal olyckor per dygn"]
["Mellan kl. 06-22",{"$f":"IF(OR(Indata!B$62=5, Indata!B$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!B$63) & \"C\" & (Indata!B$62+2), FALSE)) * Indata!B80","v":4.8600000000000001E-6},{"$f":"IF(OR(Indata!C$62=5, Indata!C$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!C$63) & \"C\" & (Indata!C$62+2), FALSE)) * Indata!C80","v":5.3200000000000007E-6},{"$f":"IF(OR(Indata!D$62=5, Indata!D$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!D$63) & \"C\" & (Indata!D$62+2), FALSE)) * Indata!D80","v":5.3200000000000007E-6},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!E$63) & \"C\" & (Indata!E$62+2), FALSE)) * Indata!E80","v":5.876000000000001E-7},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!F$63) & \"C\" & (Indata!F$62+2), FALSE)) * Indata!F80","v":5.876000000000001E-7}]
["Mellan kl. 22-06",{"$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$62+2), FALSE)) * Indata!D81","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!E$63) & \"C\" & (Indata!E$62+2), FALSE)) * Indata!E81","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, INDIRECT(\"Kalkylvärden!R\"&(121+Indata!F$63) & \"C\" & (Indata!F$62+2), FALSE)) * Indata!F81","v":0}]
["Summa antal olyckor per år",{"$f":"(B32+B33)*Kalkylvärden!$B$20","v":1.5552000000000001E-3},{"$f":"(C32+C33)*Kalkylvärden!$B$20","v":1.7024000000000002E-3},{"$f":"(D32+D33)*Kalkylvärden!$B$20","v":1.7024000000000002E-3},{"$f":"(E32+E33)*Kalkylvärden!$B$20","v":1.8803200000000003E-4},{"$f":"(F32+F33)*Kalkylvärden!$B$20","v":1.8803200000000003E-4}]
["Antal olyckor per skadetyp per år"]
["Antal dödade per år",{"$f":"B34*Kalkylvärden!$B$139","v":6.0652800000000006E-4},{"$f":"C34*Kalkylvärden!$B$139","v":6.6393600000000006E-4},{"$f":"D34*Kalkylvärden!$B$139","v":6.6393600000000006E-4},{"$f":"E34*Kalkylvärden!$B$139","v":7.3332480000000015E-5},{"$f":"F34*Kalkylvärden!$B$139","v":7.3332480000000015E-5}]
["Mycket allvarligt skadad (MAS)",{"$f":"B34*Kalkylvärden!$B$140","v":1.5551999999999999E-5},{"$f":"C34*Kalkylvärden!$B$140","v":1.7024000000000002E-5},{"$f":"D34*Kalkylvärden!$B$140","v":1.7024000000000002E-5},{"$f":"E34*Kalkylvärden!$B$140","v":1.8803200000000004E-6},{"$f":"F34*Kalkylvärden!$B$140","v":1.8803200000000004E-6}]
["Allvarligt skadad (AS-MAS)",{"$f":"B34*Kalkylvärden!$B$141","v":7.7760000000000014E-5},{"$f":"C34*Kalkylvärden!$B$141","v":8.5120000000000012E-5},{"$f":"D34*Kalkylvärden!$B$141","v":8.5120000000000012E-5},{"$f":"E34*Kalkylvärden!$B$141","v":9.4016000000000016E-6},{"$f":"F34*Kalkylvärden!$B$141","v":9.4016000000000016E-6}]
["Ej allvarligt skadad (EAS)",{"$f":"B34*Kalkylvärden!$B$142","v":4.3545600000000008E-4},{"$f":"C34*Kalkylvärden!$B$142","v":4.7667200000000009E-4},{"$f":"D34*Kalkylvärden!$B$142","v":4.7667200000000009E-4},{"$f":"E34*Kalkylvärden!$B$142","v":5.2648960000000014E-5},{"$f":"F34*Kalkylvärden!$B$142","v":5.2648960000000014E-5}]
["Antal olyckor med bara materiella skador per år",{"$f":"B34*Kalkylvärden!$B$143","v":4.3545600000000008E-4},{"$f":"C34*Kalkylvärden!$B$143","v":4.7667200000000009E-4},{"$f":"D34*Kalkylvärden!$B$143","v":4.7667200000000009E-4},{"$f":"E34*Kalkylvärden!$B$143","v":5.2648960000000014E-5},{"$f":"F34*Kalkylvärden!$B$143","v":5.2648960000000014E-5}]
[]
[null,"Summa JA","Summa UA","Skillnad (UA -JA)"]
["Antal dödade per år",{"$f":"SUM(B36:D36)","v":1.9344000000000002E-3},{"$f":"SUM(E36:F36)","v":1.4666496000000003E-4},{"$f":"C43-B43","v":-1.7877350400000002E-3}]
["Mycket allvarligt skadad (MAS)",{"$f":"SUM(B37:D37)","v":4.9599999999999999E-5},{"$f":"SUM(E37:F37)","v":3.7606400000000007E-6},{"$f":"C44-B44","v":-4.5839359999999997E-5}]
["Allvarligt skadad (AS-MAS)",{"$f":"SUM(B38:D38)","v":2.4800000000000001E-4},{"$f":"SUM(E38:F38)","v":1.8803200000000003E-5},{"$f":"C45-B45","v":-2.2919680000000001E-4}]
["Ej allvarligt skadad (EAS)",{"$f":"SUM(B39:D39)","v":1.3888000000000001E-3},{"$f":"SUM(E39:F39)","v":1.0529792000000003E-4},{"$f":"C46-B46","v":-1.2835020800000001E-3}]
["Antal olyckor med bara materiella skador per år",{"$f":"SUM(B40:D40)","v":1.3888000000000001E-3},{"$f":"SUM(E40:F40)","v":1.0529792000000003E-4},{"$f":"C47-B47","v":-1.2835020800000001E-3}]
[]
[]
[]
[]
["Antal olyckor vid omledning (per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B105","v":500},{"$f":"Indata!C105","v":250}]
["mellan kl. 22-06",{"$f":"Indata!B106","v":200},{"$f":"Indata!C106","v":100}]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B108","v":500},{"$f":"Indata!C108","v":250}]
["mellan kl. 22-06",{"$f":"Indata!B109","v":200},{"$f":"Indata!C109","v":100}]
["Antal fordon per dygn ÅDT "]
["mellan kl. 06-22",{"$f":"Indata!B111","v":1000},{"$f":"Indata!C111","v":500}]
["mellan kl. 22-06",{"$f":"Indata!B112","v":400},{"$f":"Indata!C112","v":200}]
["Antal cyklande per dygn"]
["mellan kl. 06-22",{"$f":"Indata!B114","v":100},{"$f":"Indata!C114","v":50}]
["mellan kl. 22-06",{"$f":"Indata!B115","v":0},{"$f":"Indata!C115","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":-2.7902175661982681E-4},{"$f":"((C56+C57)*Indata!C131*Kalkylvärden!$B230/10^6+(C56+C57)*Indata!C132*Kalkylvärden!$D230/10^6+(C56+C57)*Indata!C133*Kalkylvärden!$F230/10^6+(C56+C57)*Indata!C134*Kalkylvärden!$H230/10^6)*Kalkylvärden!$B19","v":-1.395108783099134E-4}]
["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$19","v":-5.3711688149316646E-4},{"$f":"((C59+C60)*Indata!C138*Kalkylvärden!$B$236/10^6+(C59+C60)*Indata!C139*Kalkylvärden!$D$236/10^6+(C59+C60)*Indata!C140*Kalkylvärden!$F$236/10^6+(C59+C60)*Indata!C141*Kalkylvärden!$H$236/10^6)*Kalkylvärden!$B$19","v":-2.6855844074658323E-4}]
["Mycket allvarligt skadad (MAS)"]
["pga personbilar",{"$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$19","v":-2.1926219557643111E-3},{"$f":"((C56+C57)*Indata!C131*Kalkylvärden!$B$231/10^6+(C56+C57)*Indata!C132*Kalkylvärden!$D$231/10^6+(C56+C57)*Indata!C133*Kalkylvärden!$F$231/10^6+(C56+C57)*Indata!C134*Kalkylvärden!$H$231/10^6)*Kalkylvärden!$B$19","v":-1.0963109778821555E-3}]
["pga lastbilar",{"$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$19","v":-4.2207972648462986E-3},{"$f":"((C59+C60)*Indata!C138*Kalkylvärden!$B$237/10^6+(C59+C60)*Indata!C139*Kalkylvärden!$D$237/10^6+(C59+C60)*Indata!C140*Kalkylvärden!$F$237/10^6+(C59+C60)*Indata!C141*Kalkylvärden!$H$237/10^6)*Kalkylvärden!$B$19","v":-2.1103986324231493E-3}]
["Allvarligt skadad (AS-MAS)"]
["pga personbilar",{"$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$19","v":-1.1236642466567555E-2},{"$f":"((C56+C57)*Indata!C131*Kalkylvärden!$B$232/10^6+(C56+C57)*Indata!C132*Kalkylvärden!$D$232/10^6+(C56+C57)*Indata!C133*Kalkylvärden!$F$232/10^6+(C56+C57)*Indata!C134*Kalkylvärden!$H$232/10^6)*Kalkylvärden!$B$19","v":-5.6183212332837776E-3}]
["pga lastbilar",{"$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$19","v":-2.1630536748142543E-2},{"$f":"((C59+C60)*Indata!C138*Kalkylvärden!$B$238/10^6+(C59+C60)*Indata!C139*Kalkylvärden!$D$238/10^6+(C59+C60)*Indata!C140*Kalkylvärden!$F$238/10^6+(C59+C60)*Indata!C141*Kalkylvärden!$H$238/10^6)*Kalkylvärden!$B$19","v":-1.0815268374071272E-2}]
["Ej allvarligt skadad (EAS)"]
["pga personbilar",{"$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$19","v":-7.3915428760425145E-2},{"$f":"((C56+C57)*Indata!C131*Kalkylvärden!$B$233/10^6+(C56+C57)*Indata!C132*Kalkylvärden!$D$233/10^6+(C56+C57)*Indata!C133*Kalkylvärden!$F$233/10^6+(C56+C57)*Indata!C134*Kalkylvärden!$H$233/10^6)*Kalkylvärden!$B$19","v":-3.6957714380212572E-2}]
["pga lastbilar",{"$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$19","v":-0.14228720036381839},{"$f":"((C59+C60)*Indata!C138*Kalkylvärden!$B$239/10^6+(C59+C60)*Indata!C139*Kalkylvärden!$D$239/10^6+(C59+C60)*Indata!C140*Kalkylvärden!$F$239/10^6+(C59+C60)*Indata!C141*Kalkylvärden!$H$239/10^6)*Kalkylvärden!$B$19","v":-7.1143600181909197E-2}]
["Antal olyckor med bara materiella skador per år"]
["pga personbilar",{"$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$19","v":-1.1560068021172585},{"$f":"((C56+C57)*Indata!C131*Kalkylvärden!$B$234/10^6+(C56+C57)*Indata!C132*Kalkylvärden!$D$234/10^6+(C56+C57)*Indata!C133*Kalkylvärden!$F$234/10^6+(C56+C57)*Indata!C134*Kalkylvärden!$H$234/10^6)*Kalkylvärden!$B$19","v":-0.57800340105862924}]
["pga lastbilar",{"$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$19","v":-2.2253130940757222},{"$f":"((C59+C60)*Indata!C138*Kalkylvärden!$B$240/10^6+(C59+C60)*Indata!C139*Kalkylvärden!$D$240/10^6+(C59+C60)*Indata!C140*Kalkylvärden!$F$240/10^6+(C59+C60)*Indata!C141*Kalkylvärden!$H$240/10^6)*Kalkylvärden!$B$19","v":-1.1126565470378611}]
["Antal cykelolcykor per år "]
["förändrad volym pga omledning",{"$f":"(B65+B66)*Kalkylvärden!$B$19*Indata!B145*1/10^6*Kalkylvärden!$B$77","v":-9.1249999999999998E-2},{"$f":"(C65+C66)*Kalkylvärden!$B$19*Indata!C145*1/10^6*Kalkylvärden!$B$77","v":-4.5624999999999999E-2}]
[]
[null,"Summa"]
["Antal dödade per år",{"$f":"SUM(B69:C69)+SUM(B70:C70)","v":-1.2242079571694899E-3}]
["Mycket allvarligt skadad (MAS)",{"$f":"SUM(B72:C72)+SUM(B73:C73)","v":-9.6201288309159146E-3}]
["Allvarligt skadad (AS-MAS)",{"$f":"SUM(B75:C75)+SUM(B76:C76)","v":-4.9300768822065147E-2}]
["Ej allvarligt skadad (EAS)",{"$f":"SUM(B78:C78)+SUM(B79:C79)","v":-0.32430394368636534}]
["Antal olyckor med bara materiella skador per år",{"$f":"SUM(B81:C81)+SUM(B82:C82)","v":-5.071979844289471}]
["Notera: + innebär fler skadade och - innebär färre"]
[]
["Förändrad tidsåtgång per år för fordon - personbilstimmar och lastbilstimmar"]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Tidsförluster bakom bom (fordonstimmar per år)"]
["Personbilar mellan kl. 06-22",{"$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$19","v":126.7361111111111},{"$f":"IF(Indata!D$62=5,0,D11*D$25/60)*Kalkylvärden!$B$19","v":126.7361111111111},{"$f":"IF(Indata!E$62=5,0,E11*E$25/60)*Kalkylvärden!$B$19","v":427.734375},{"$f":"IF(Indata!F$62=5,0,F11*F$25/60)*Kalkylvärden!$B$19","v":427.734375}]
["Personbilar mellan kl. 22-06",{"$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$19","v":0},{"$f":"IF(Indata!E$62=5,0,E12*E$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!F$62=5,0,F12*F$25/60)*Kalkylvärden!$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$19","v":126.7361111111111},{"$f":"IF(Indata!D$62=5,0,D13*D$25/60)*Kalkylvärden!$B$19","v":126.7361111111111},{"$f":"IF(Indata!E$62=5,0,E13*E$25/60)*Kalkylvärden!$B$19","v":427.734375},{"$f":"IF(Indata!F$62=5,0,F13*F$25/60)*Kalkylvärden!$B$19","v":427.734375}]
["Lastbilar mellan kl. 22-06",{"$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$19","v":0},{"$f":"IF(Indata!E$62=5,0,E14*E$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!F$62=5,0,F14*F$25/60)*Kalkylvärden!$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$19","v":25.347222222222218},{"$f":"IF(Indata!D$62=5,0,D15*D$25/60)*Kalkylvärden!$B$19","v":25.347222222222218},{"$f":"IF(Indata!E$62=5,0,E15*E$25/60)*Kalkylvärden!$B$19","v":85.546875},{"$f":"IF(Indata!F$62=5,0,F15*F$25/60)*Kalkylvärden!$B$19","v":85.546875}]
["Cyklister mellan kl. 22-06",{"$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$19","v":0},{"$f":"IF(Indata!E$62=5,0,E16*E$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!F$62=5,0,F16*F$25/60)*Kalkylvärden!$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$19","v":25.347222222222218},{"$f":"IF(Indata!D$62=5,0,D17*D$25/60)*Kalkylvärden!$B$19","v":25.347222222222218},{"$f":"IF(Indata!E$62=5,0,E17*E$25/60)*Kalkylvärden!$B$19","v":85.546875},{"$f":"IF(Indata!F$62=5,0,F17*F$25/60)*Kalkylvärden!$B$19","v":85.546875}]
["Gående mellan kl. 22-06",{"$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$19","v":0},{"$f":"IF(Indata!E$62=5,0,E18*E$25/60)*Kalkylvärden!$B$19","v":0},{"$f":"IF(Indata!F$62=5,0,F18*F$25/60)*Kalkylvärden!$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$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"C11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"D11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"E11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"F11*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$84) & \"C2\", FALSE))*1/3600","v":0}]
["Personbilar mellan kl. 22-06",{"$f":"B12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"C12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"D12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"E12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$84) & \"C2\", FALSE))*1/3600","v":0},{"$f":"F12*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$83) & \"C2\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$84) & \"C2\", FALSE))*1/3600","v":0}]
["Lastbilar mellan kl. 06-22",{"$f":"B13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"C13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"D13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"E13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"F13*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$84) & \"C3\", FALSE))*1/3600","v":0}]
["Lastbilar mellan kl. 22-06",{"$f":"B14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!B$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"C14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!C$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"D14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!D$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"E14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!E$84) & \"C3\", FALSE))*1/3600","v":0},{"$f":"F14*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$83) & \"C3\", FALSE)-INDIRECT(\"Kalkylvärden!R\" & (179+Indata!F$84) & \"C3\", FALSE))*1/3600","v":0}]
[]
["varav bakom bom"]
["personbilar",{"$f":"SUM(B98:B99)","v":0},{"$f":"SUM(C98:C99)","v":126.7361111111111},126.7361111111111,427.734375,427.734375]
["lastbilar",{"$f":"SUM(B100:B101)","v":0},{"$f":"SUM(C100:C101)","v":126.7361111111111},126.7361111111111,427.734375,427.734375]
["cyklar",{"$f":"SUM(B102:B103)","v":0},{"$f":"SUM(C102:C103)","v":25.347222222222218},25.347222222222218,85.546875,85.546875]
["gående",{"$f":"SUM(B104:B105)","v":0},{"$f":"SUM(C104:C105)","v":25.347222222222218},25.347222222222218,85.546875,85.546875]
["varav vid fri passage av korsning"]
["personbilar",{"$f":"SUM(B107:B108)","v":0},{"$f":"SUM(C107:C108)","v":0},0,0,0]
["lastbilar",{"$f":"SUM(B109:B110)","v":0},{"$f":"SUM(C109:C110)","v":0},0,0,0]
[]
[null,"Summa JA","Summa UA"]
["Summa fordonstimmar (+GC) per år",{"$f":"SUM(B113:D119)","v":608.33333333333314},{"$f":"SUM(E113:F119)+SUM(B132:B135)","v":-30884.722198864998}]
[]
["Tidsförluster vid ev. omledning via annan korsning (fordonstimmar per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Personbilar",{"$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$19","v":-6112.6157329550006},{"$f":"((Indata!C105+Indata!C106)*Indata!C131*Kalkylvärden!$B$196/3600+(Indata!C105+Indata!C106)*Indata!C132*Kalkylvärden!$D$196/3600+(Indata!C105+Indata!C106)*Indata!C133*Kalkylvärden!$F$196/3600+(Indata!C105+Indata!C106)*Indata!C134*Kalkylvärden!$H$196/3600)*Kalkylvärden!$B$19","v":-3056.3078664775003}]
["Lastbilar",{"$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$19","v":-6112.6157329550006},{"$f":"((Indata!C108+Indata!C109)*Indata!C138*Kalkylvärden!$B$197/3600+(Indata!C108+Indata!C109)*Indata!C139*Kalkylvärden!$D$197/3600+(Indata!C108+Indata!C109)*Indata!C140*Kalkylvärden!$F$197/3600+(Indata!C108+Indata!C109)*Indata!C141*Kalkylvärden!$H$197/3600)*Kalkylvärden!$B$19","v":-3056.3078664775003}]
["Cyklister",{"$f":"(Indata!B114+Indata!B115)*Indata!B145/Kalkylvärden!$B$105*Kalkylvärden!$B$19","v":-2433.3333333333335},{"$f":"(Indata!C114+Indata!C115)*Indata!C145/Kalkylvärden!$B$105*Kalkylvärden!$B$19","v":-1216.6666666666667}]
["Gående",{"$f":"(Indata!B117+Indata!B118)*Indata!B149/Kalkylvärden!$B$104*Kalkylvärden!$B$19","v":-7300},{"$f":"(Indata!C117+Indata!C118)*Indata!C149/Kalkylvärden!$B$104*Kalkylvärden!$B$19","v":-3650}]
["varav vid omledning","Summa"]
["personbilar",{"$f":"SUM(B127:C127)","v":-9168.9235994325009}]
["lastbilar",{"$f":"SUM(B128:C128)","v":-9168.9235994325009}]
["cyklar",{"$f":"SUM(B129:C129)","v":-3650}]
["gående",{"$f":"SUM(B130:C130)","v":-10950}]
[]
["Förändrad tidsåtgång per år uttryckt i antal persontimmar"]
["Nedanstående persontimmar används för att beräkna antal vunna/förlorade persontimmar - vilket ligger till grund för ett nyckeltal som beskriver åtgärdens effektivitet."]
["Under fliken \"Ekonomi\" beräknas värdet av tidseffekterna där olika typer kategorier av resenärer får olika vikt."]
[]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["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$112+SUM(Kvantiteter!C102:C105)","v":399.21875},{"$f":"(D98+D99)*Kalkylvärden!$B$109+(Kvantiteter!D100+Kvantiteter!D101)*Kalkylvärden!$B$112+SUM(Kvantiteter!D102:D105)","v":399.21875},{"$f":"(E98+E99)*Kalkylvärden!$B$109+(Kvantiteter!E100+Kvantiteter!E101)*Kalkylvärden!$B$112+SUM(Kvantiteter!E102:E105)","v":1347.36328125},{"$f":"(F98+F99)*Kalkylvärden!$B$109+(Kvantiteter!F100+Kvantiteter!F101)*Kalkylvärden!$B$112+SUM(Kvantiteter!F102:F105)","v":1347.36328125}]
["Tidsförluster vid fri passage av korsning (fordonstimmar per år)"]
["Antal persontimmar",{"$f":"(B107+B108)*Kalkylvärden!$B$109+(Kvantiteter!B109+Kvantiteter!B110)*Kalkylvärden!$B$112","v":0},{"$f":"(C107+C108)*Kalkylvärden!$B$109+(Kvantiteter!C109+Kvantiteter!C110)*Kalkylvärden!$B$112","v":0},{"$f":"(D107+D108)*Kalkylvärden!$B$109+(Kvantiteter!D109+Kvantiteter!D110)*Kalkylvärden!$B$112","v":0},{"$f":"(E107+E108)*Kalkylvärden!$B$109+(Kvantiteter!E109+Kvantiteter!E110)*Kalkylvärden!$B$112","v":0},{"$f":"(F107+F108)*Kalkylvärden!$B$109+(Kvantiteter!F109+Kvantiteter!F110)*Kalkylvärden!$B$112","v":0}]
[]
[null,"Summa JA","Summa UA"]
["Summa persontimmar ",{"$f":"SUM(B144:D146)","v":798.4375},{"$f":"SUM(E144:F146)+SUM(B157:B157)","v":-37119.813335939376}]
[]
["Tidsförluster vid ev. omledning via annan korsning (fordonstimmar per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Antal persontimmar (+ avser fler timmar, - avser färre timmar)",{"$f":"(B127*Kalkylvärden!$B$109)+(Kvantiteter!B128*Kalkylvärden!$B$112)+Kvantiteter!B129+Kvantiteter!B130","v":-26543.026598959583},{"$f":"(C127*Kalkylvärden!$B$109)+(Kvantiteter!C128*Kalkylvärden!$B$112)+Kvantiteter!C129+Kvantiteter!C130","v":-13271.513299479791}]
[]
[null,"Summa"]
["Antal persontimmar (+ avser fler timmar, - avser färre timmar)",{"$f":"SUM(B154:C154)","v":-39814.539898439376}]
[]
[]
["Förändrade emissioner (kg/år)"]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Emissioner bakom bom (kg per år)"]
["Personbil"]
["      kväveoxider, NOx",{"$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$175,3,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$11+E$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$11+F$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,4,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$11+E$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$11+F$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,5,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$11+E$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83 +1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$11+F$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83 +1), FALSE),Kalkylvärden!$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$175,6,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$11+E$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$11+F$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,7,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$11+E$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$11+F$12)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,9,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$13+E$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$13+F$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,10,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$13+E$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$13+F$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,11,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$13+E$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$13+F$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,12,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$13+E$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$13+F$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,13,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!E$62=5, Indata!E$62=0),0, (E$13+E$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)*1/1000)","v":0},{"$f":"IF(OR(Indata!F$62=5, Indata!F$62=0),0, (F$13+F$14)*Kalkylvärden!$B$19*HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$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$175,3,FALSE))*1/1000","v":0},{"$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$175,3,FALSE))*1/1000","v":0},{"$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$175,3,FALSE))*1/1000","v":0},{"$f":"(E$20+E$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE))*1/1000","v":0},{"$f":"(F$20+F$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,3,FALSE))*1/1000","v":0}]
[null,{"$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$175,4,FALSE))*1/1000","v":0},{"$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$175,4,FALSE))*1/1000","v":0},{"$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$175,4,FALSE))*1/1000","v":0},{"$f":"(E$20+E$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE))*1/1000","v":0},{"$f":"(F$20+F$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,4,FALSE))*1/1000","v":0}]
["      koldioxid, CO2",{"$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$175,5,FALSE))*1/1000","v":0},{"$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$175,5,FALSE))*1/1000","v":0},{"$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$175,5,FALSE))*1/1000","v":0},{"$f":"(E$20+E$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE))*1/1000","v":0},{"$f":"(F$20+F$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,5,FALSE))*1/1000","v":0}]
["      avgaspartiklar, PM 3,5",{"$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$175,6,FALSE))*1/1000","v":0},{"$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$175,6,FALSE))*1/1000","v":0},{"$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$175,6,FALSE))*1/1000","v":0},{"$f":"(E$20+E$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE))*1/1000","v":0},{"$f":"(F$20+F$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,6,FALSE))*1/1000","v":0}]
["      slitagepartiklar, PM 10",{"$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$175,7,FALSE))*1/1000","v":0},{"$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$175,7,FALSE))*1/1000","v":0},{"$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$175,7,FALSE))*1/1000","v":0},{"$f":"(E$20+E$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE))*1/1000","v":0},{"$f":"(F$20+F$21)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,7,FALSE))*1/1000","v":0}]
["Lastbil"]
["      kväveoxider, NOx",{"$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$175,9,FALSE))*1/1000","v":0},{"$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$175,9,FALSE))*1/1000","v":0},{"$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$175,9,FALSE))*1/1000","v":0},{"$f":"(E$13+E$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE))*1/1000","v":0},{"$f":"(F$13+F$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,9,FALSE))*1/1000","v":0}]
[null,{"$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$175,10,FALSE))*1/1000","v":0},{"$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$175,10,FALSE))*1/1000","v":0},{"$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$175,10,FALSE))*1/1000","v":0},{"$f":"(F$13+F$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE))*1/1000","v":0},{"$f":"(G$13+G$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,10,FALSE))*1/1000","v":0}]
["      koldioxid, CO2",{"$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$175,11,FALSE))*1/1000","v":0},{"$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$175,11,FALSE))*1/1000","v":0},{"$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$175,11,FALSE))*1/1000","v":0},{"$f":"(E$13+E$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE))*1/1000","v":0},{"$f":"(F$13+F$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,11,FALSE))*1/1000","v":0}]
["      avgaspartiklar, PM 3,5",{"$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$175,12,FALSE))*1/1000","v":0},{"$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$175,12,FALSE))*1/1000","v":0},{"$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$175,12,FALSE))*1/1000","v":0},{"$f":"(E$13+E$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE))*1/1000","v":0},{"$f":"(F$13+F$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,12,FALSE))*1/1000","v":0}]
["      slitagepartiklar, PM 10",{"$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$175,13,FALSE))*1/1000","v":0},{"$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$175,13,FALSE))*1/1000","v":0},{"$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$175,13,FALSE))*1/1000","v":0},{"$f":"(E$13+E$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!E$84+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE))*1/1000","v":0},{"$f":"(F$13+F$14)*Kalkylvärden!$B$19*(HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$83+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE)-HLOOKUP(INDIRECT(\"Kalkylvärden!R163\" & \"C\" & (Indata!F$84+1), FALSE),Kalkylvärden!$B$163:$H$175,13,FALSE))*1/1000","v":0}]
[]
["Summa emissioner (kg per år)","Summa JA","Summa UA","Skillnad (UA-JA)"]
["      kväveoxider, NOx",{"$f":"B197+B203","v":0},{"$f":"C197+C203+B226","v":-99.071286247500012},{"$f":"C191-B191","v":-99.071286247500012}]
[null,{"$f":"B198+B204","v":0},{"$f":"C198+C204+B227","v":0},{"$f":"C192-B192","v":0}]
["      koldioxid, CO2",{"$f":"B199+B205","v":0},{"$f":"C199+C205+B228","v":-50905.181249999994},{"$f":"C193-B193","v":-50905.181249999994}]
["      avgaspartiklar, PM 3,5",{"$f":"B200+B206","v":0},{"$f":"C200+C206+B229","v":-0.6254077899999998},{"$f":"C194-B194","v":-0.6254077899999998}]
["      slitagepartiklar, PM 10",{"$f":"B201+B207","v":0},{"$f":"C201+C207+B230","v":-90.063749999999999},{"$f":"C195-B195","v":-90.063749999999999}]
["varav bakom bom"]
["      kväveoxider, NOx",{"$f":"SUM(B165:D165)+SUM(B171:D171)","v":0},{"$f":"SUM(E165:F165)+SUM(E171:F171)","v":0}]
[null,{"$f":"SUM(B166:D166)+SUM(B172:D172)","v":0},{"$f":"SUM(E166:F166)+SUM(E172:F172)","v":0}]
["      koldioxid, CO2",{"$f":"SUM(B167:D167)+SUM(B173:D173)","v":0},{"$f":"SUM(E167:F167)+SUM(E173:F173)","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"SUM(B168:D168)+SUM(B174:D174)","v":0},{"$f":"SUM(E168:F168)+SUM(E174:F174)","v":0}]
["      slitagepartiklar, PM 10",{"$f":"SUM(B169:D169)+SUM(B175:D175)","v":0},{"$f":"SUM(E169:F169)+SUM(E175:F175)","v":0}]
["varav vid fri passage av korsning"]
["      kväveoxider, NOx",{"$f":"SUM(B178:D178)+SUM(B184:D184)","v":0},{"$f":"SUM(E178:F178)+SUM(E184:F184)","v":0}]
[null,{"$f":"SUM(B179:D179)+SUM(B185:D185)","v":0},{"$f":"SUM(E179:F179)+SUM(E185:F185)","v":0}]
["      koldioxid, CO2",{"$f":"SUM(B180:D180)+SUM(B186:D186)","v":0},{"$f":"SUM(E180:F180)+SUM(E186:F186)","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"SUM(B181:D181)+SUM(B187:D187)","v":0},{"$f":"SUM(E181:F181)+SUM(E187:F187)","v":0}]
["      slitagepartiklar, PM 10",{"$f":"SUM(B182:D182)+SUM(B188:D188)","v":0},{"$f":"SUM(E182:F182)+SUM(E188:F188)","v":0}]
[]
["Emissioner vid ev. omledning via annan korsning (kg per år)"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["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$214)*1/1000","v":-1.8693734149999999},{"$f":"((Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C131*Kalkylvärden!$B$214+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C132*Kalkylvärden!$D$214+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C133*Kalkylvärden!$F$214+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C134*Kalkylvärden!$H$214)*1/1000","v":-0.93468670749999994}]
[null,{"$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$215)*1/1000","v":0},{"$f":"((Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C131*Kalkylvärden!$B$215+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C132*Kalkylvärden!$D$215+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C133*Kalkylvärden!$F$215+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C134*Kalkylvärden!$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$216)*1/1000","v":-2151.31},{"$f":"((Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C131*Kalkylvärden!$B$216+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C132*Kalkylvärden!$D$216+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C133*Kalkylvärden!$F$216+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C134*Kalkylvärden!$H$216)*1/1000","v":-1075.655}]
["      avgaspartiklar, PM 3,5",{"$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$217)*1/1000","v":-2.4075764999999999E-2},{"$f":"((Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C131*Kalkylvärden!$B$217+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C132*Kalkylvärden!$D$217+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C133*Kalkylvärden!$F$217+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C134*Kalkylvärden!$H$217)*1/1000","v":-1.2037882499999999E-2}]
["      slitagepartiklar, PM 10",{"$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$218)*1/1000","v":-14.486849999999997},{"$f":"((Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C131*Kalkylvärden!$B$218+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C132*Kalkylvärden!$D$218+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C133*Kalkylvärden!$F$218+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C134*Kalkylvärden!$H$218)*1/1000","v":-7.2434249999999984}]
["Lastbil"]
["      kväveoxider, NOx",{"$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$220)*1/1000","v":-64.17815075},{"$f":"((Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C138*Kalkylvärden!$B$220+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C139*Kalkylvärden!$D$220+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C140*Kalkylvärden!$F$220+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C141*Kalkylvärden!$H$220)*1/1000","v":-32.089075375}]
[null,{"$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$221)*1/1000","v":0},{"$f":"((Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C138*Kalkylvärden!$B$221+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C139*Kalkylvärden!$D$221+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C140*Kalkylvärden!$F$221+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C141*Kalkylvärden!$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$222)*1/1000","v":-31785.477499999994},{"$f":"((Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C138*Kalkylvärden!$B$222+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C139*Kalkylvärden!$D$222+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C140*Kalkylvärden!$F$222+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C141*Kalkylvärden!$H$222)*1/1000","v":-15892.738749999997}]
["      avgaspartiklar, PM 3,5",{"$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$223)*1/1000","v":-0.60133202499999983},{"$f":"((Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C138*Kalkylvärden!$B$223+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C139*Kalkylvärden!$D$223+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C140*Kalkylvärden!$F$223+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C141*Kalkylvärden!$H$223)*1/1000","v":-0.30066601249999991}]
["      slitagepartiklar, PM 10",{"$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$224)*1/1000","v":-75.576900000000009},{"$f":"((Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C138*Kalkylvärden!$B$224+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C139*Kalkylvärden!$D$224+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C140*Kalkylvärden!$F$224+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C141*Kalkylvärden!$H$224)*1/1000","v":-37.788450000000005}]
[]
["varav vid omledning","Summa"]
["      kväveoxider, NOx",{"$f":"SUM(B213:C213)+SUM(B219:C219)","v":-99.071286247500012}]
[null,{"$f":"SUM(B214:C214)+SUM(B220:C220)","v":0}]
["      koldioxid, CO2",{"$f":"SUM(B215:C215)+SUM(B221:C221)","v":-50905.181249999994}]
["      avgaspartiklar, PM 3,5",{"$f":"SUM(B216:B216)+SUM(B222:B222)","v":-0.6254077899999998}]
["      slitagepartiklar, PM 10",{"$f":"SUM(B217:B217)+SUM(B223:B223)","v":-90.063749999999999}]
[]
[]
[]
["Fordonskilometer per år "]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Antal personbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B105","v":500},{"$f":"Indata!C105","v":250}]
["mellan kl. 22-06",{"$f":"Indata!B106","v":200},{"$f":"Indata!C106","v":100}]
["Antal lastbilar (ÅDT)"]
["mellan kl. 06-22",{"$f":"Indata!B108","v":500},{"$f":"Indata!C108","v":250}]
["mellan kl. 22-06",{"$f":"Indata!B109","v":200},{"$f":"Indata!C109","v":100}]
["Antal fordon per dygn ÅDT (år 2030)"]
["mellan kl. 06-22",{"$f":"Indata!B111","v":1000},{"$f":"Indata!C111","v":500}]
["mellan kl. 22-06",{"$f":"Indata!B112","v":400},{"$f":"Indata!C112","v":200}]
["Antal cyklande per dygn"]
["mellan kl. 06-22",{"$f":"Indata!B114","v":100},{"$f":"Indata!C114","v":50}]
["mellan kl. 22-06",{"$f":"Indata!B115","v":0},{"$f":"Indata!C115","v":0}]
["Antal gående per dygn "]
["mellan kl. 06-22",{"$f":"Indata!B117","v":100},{"$f":"Indata!C117","v":50}]
["mellan kl. 22-06",{"$f":"Indata!B118","v":0},{"$f":"Indata!C118","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$19","v":-255500},{"$f":"(C238+C239)*Indata!C131*Kalkylvärden!$B$19","v":-127750}]
["Förändrat antal km på väg med 50 km/h",{"$f":"(B238+B239)*Indata!B132*Kalkylvärden!$B$19","v":0},{"$f":"(C238+C239)*Indata!C132*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 70 km/h",{"$f":"(B238+B239)*Indata!B133*Kalkylvärden!$B$19","v":0},{"$f":"(C238+C239)*Indata!C133*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 90 km/h",{"$f":"(B238+B239)*Indata!B134*Kalkylvärden!$B$19","v":0},{"$f":"(C238+C239)*Indata!C134*Kalkylvärden!$B$19","v":0}]
["Lastbilar"]
["Förändrat antal km på väg med 30 km/h",{"$f":"(B241+B242)*Indata!B138*Kalkylvärden!$B$19","v":-255500},{"$f":"(C241+C242)*Indata!C138*Kalkylvärden!$B$19","v":-127750}]
["Förändrat antal km på väg med 50 km/h",{"$f":"(B241+B242)*Indata!B139*Kalkylvärden!$B$19","v":0},{"$f":"(C241+C242)*Indata!C139*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 70 km/h",{"$f":"(B241+B242)*Indata!B140*Kalkylvärden!$B$19","v":0},{"$f":"(C241+C242)*Indata!C140*Kalkylvärden!$B$19","v":0}]
["Förändrat antal km på väg med 90 km/h",{"$f":"(B241+B242)*Indata!B141*Kalkylvärden!$B$19","v":0},{"$f":"(C241+C242)*Indata!C141*Kalkylvärden!$B$19","v":0}]
["Cyklar (pkm)"]
["Oavsett hastighetsbegränsning",{"$f":"(B247+B248)*Indata!B145*Kalkylvärden!$B$19","v":-36500},{"$f":"(C247+C248)*Indata!C145*Kalkylvärden!$B$19","v":-18250}]
["Gående (pkm)"]
["Oavsett hastighetsbegränsning",{"$f":"(B250+B251)*Indata!B149*Kalkylvärden!$B$19","v":-36500},{"$f":"(C250+C251)*Indata!C149*Kalkylvärden!$B$19","v":-18250}]
[]
[]
["Summa (förändrat antal fkm per år)","Summa"]
["Personbilar",{"$f":"SUM(B255:C258)","v":-383250}]
["Lastbilar",{"$f":"SUM(B260:C263)","v":-383250}]
["Cyklande",{"$f":"SUM(B265:C265)","v":-54750}]
["Gående",{"$f":"SUM(B267:C267)","v":-54750}]

{"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)."]
[]
[]
[]
[]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["I korsningen"]
["Dödade per år (mkr/år)",{"$f":"Kvantiteter!B36*Kalkylvärden!$D24*1/10^6","v":3.2138705664000004E-2},{"$f":"Kvantiteter!C36*Kalkylvärden!$D24*1/10^6","v":3.5180640768000003E-2},{"$f":"Kvantiteter!D36*Kalkylvärden!$D24*1/10^6","v":3.5180640768000003E-2},{"$f":"Kvantiteter!E36*Kalkylvärden!$D24*1/10^6","v":3.8857414502400005E-3},{"$f":"Kvantiteter!F36*Kalkylvärden!$D24*1/10^6","v":3.8857414502400005E-3}]
["Mycket allvarligt skadad (MAS) (mkr/år)",{"$f":"Kvantiteter!B37*Kalkylvärden!$D25*1/10^6","v":2.9489702399999998E-4},{"$f":"Kvantiteter!C37*Kalkylvärden!$D25*1/10^6","v":3.2280908800000005E-4},{"$f":"Kvantiteter!D37*Kalkylvärden!$D25*1/10^6","v":3.2280908800000005E-4},{"$f":"Kvantiteter!E37*Kalkylvärden!$D25*1/10^6","v":3.5654627840000002E-5},{"$f":"Kvantiteter!F37*Kalkylvärden!$D25*1/10^6","v":3.5654627840000002E-5}]
["Allvarligt skadad (AS-MAS) (mkr/år)",{"$f":"Kvantiteter!B38*Kalkylvärden!$D26*1/10^6","v":9.7549920000000018E-4},{"$f":"Kvantiteter!C38*Kalkylvärden!$D26*1/10^6","v":1.0678304E-3},{"$f":"Kvantiteter!D38*Kalkylvärden!$D26*1/10^6","v":1.0678304E-3},{"$f":"Kvantiteter!E38*Kalkylvärden!$D26*1/10^6","v":1.1794307200000002E-4},{"$f":"Kvantiteter!F38*Kalkylvärden!$D26*1/10^6","v":1.1794307200000002E-4}]
["Ej allvarligt skadad (EAS) (mkr/år)",{"$f":"Kvantiteter!B39*Kalkylvärden!$D27*1/10^6","v":3.2441472000000002E-4},{"$f":"Kvantiteter!C39*Kalkylvärden!$D27*1/10^6","v":3.5512064000000005E-4},{"$f":"Kvantiteter!D39*Kalkylvärden!$D27*1/10^6","v":3.5512064000000005E-4},{"$f":"Kvantiteter!E39*Kalkylvärden!$D27*1/10^6","v":3.922347520000001E-5},{"$f":"Kvantiteter!F39*Kalkylvärden!$D27*1/10^6","v":3.922347520000001E-5}]
["Olyckor med bara materiella skador per år (mkr/år)",{"$f":"Kvantiteter!B40*Kalkylvärden!$D28*1/10^6","v":6.9672960000000009E-6},{"$f":"Kvantiteter!C40*Kalkylvärden!$D28*1/10^6","v":7.6267520000000016E-6},{"$f":"Kvantiteter!D40*Kalkylvärden!$D28*1/10^6","v":7.6267520000000016E-6}]
[]
["Vid omledning"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Dödade per år (mkr/år)",{"$f":"(Kvantiteter!B69+Kvantiteter!B70)*Kalkylvärden!$D24*1/10^6","v":-4.3245554156331287E-2},{"$f":"(Kvantiteter!C69+Kvantiteter!C70)*Kalkylvärden!$D24*1/10^6","v":-2.1622777078165643E-2}]
["Mycket allvarligt skadad (MAS) (mkr/år)",{"$f":"(Kvantiteter!B72+Kvantiteter!B73)*Kalkylvärden!$D25*1/10^6","v":-0.12161125526121838},{"$f":"(Kvantiteter!C72+Kvantiteter!C73)*Kalkylvärden!$D25*1/10^6","v":-6.0805627630609191E-2}]
["Allvarligt skadad (AS-MAS) (mkr/år)",{"$f":"(Kvantiteter!B75+Kvantiteter!B76)*Kalkylvärden!$D26*1/10^6","v":-0.41231876324853817},{"$f":"(Kvantiteter!C75+Kvantiteter!C76)*Kalkylvärden!$D26*1/10^6","v":-0.20615938162426908}]
["Ej allvarligt skadad (EAS) (mkr/år)",{"$f":"(Kvantiteter!B78+Kvantiteter!B79)*Kalkylvärden!$D27*1/10^6","v":-0.16107095869756144},{"$f":"(Kvantiteter!C78+Kvantiteter!C79)*Kalkylvärden!$D27*1/10^6","v":-8.053547934878072E-2}]
["Olyckor med bara materiella skador per år (mkr/år)",{"$f":"(Kvantiteter!B81+Kvantiteter!B82)*Kalkylvärden!$D28*1/10^6","v":-5.4101118339087692E-2},{"$f":"(Kvantiteter!C81+Kvantiteter!C82)*Kalkylvärden!$D28*1/10^6","v":-2.7050559169543846E-2}]
["Cykelolyckor (mkr/år)",{"$f":"Kvantiteter!B84*Kalkylvärden!$B$78","v":-0.35925124999999997},{"$f":"Kvantiteter!C84*Kalkylvärden!$B$78","v":-0.17962562499999998}]
[]
["Totala effekter (nivå, mkr/år)"]
["Summa JA i korsning",{"$f":"SUM(B14:D19)","v":0.10760853919999999}]
["Summa UA i korsning",{"$f":"SUM(E14:F19)","v":8.1571252505600027E-3}]
["Summa omledning för Pb/Lb (UA) ",{"$f":"SUM(B23:C27)","v":-1.1885214745541053}]
["Summa omledning för G/C (UA) ",{"$f":"SUM(B28:C28)","v":-0.53887687499999992}]
["SEK kostnader UA-JA (mkr/år)",{"$f":"B32+B33+B34-B31","v":-1.8268497635035452},null,"Positivt sluttal = Högre kostnad i UA än i JA!"]
[]
["Extern kostnad för Trafiksäkerhetseffekterna"]
[]
[]
[]
["Bil och lastbilsandelar"]
["Andel Pb av ÅDT",{"$f":"SUM(Indata!B65:'Indata'!D66)/SUM(Indata!B71:'Indata'!D72)","v":0.5}]
["Andel Lb av ÅDT",{"$f":"SUM(Indata!B68:'Indata'!D69)/SUM(Indata!B71:'Indata'!D72)","v":0.5}]
["Viktad internaliseringsgrad",{"$f":"B42*Kalkylvärden!$E$5+Ekonomi!B43*Kalkylvärden!$E$6","v":1}]
[]
["Summa JA i korsning ",{"$f":"B31*B44","v":0.10760853919999999},"mkr/år"]
["Summa UA i korsning ",{"$f":"B32*B44","v":8.1571252505600027E-3},"mkr/år"]
["Summa omledning för Pb/Lb (UA)",{"$f":"B33*B44","v":-1.1885214745541053},"mkr/år"]
["Summa omledning för G/C (UA)",{"$f":"B34","v":-0.53887687499999992}]
["SEK TS-kostnad, extern del  (UA-JA) ",{"$f":"(B47+B48+B49)-B46","v":-1.8268497635035452},"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","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Bakom bom"]
["Personbilar (mkr/år)",{"$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$45*1/10^6","v":1.9018337673611111E-2},{"$f":"(Kvantiteter!D98+Kvantiteter!D99)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":1.9018337673611111E-2},{"$f":"(Kvantiteter!E98+Kvantiteter!E99)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":6.4186889648437495E-2},{"$f":"(Kvantiteter!F98+Kvantiteter!F99)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":6.4186889648437495E-2}]
["Lastbilar (mkr/år)",{"$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$54*1/10^6","v":4.3217013888888885E-2},{"$f":"(Kvantiteter!D100+Kvantiteter!D101)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":4.3217013888888885E-2},{"$f":"(Kvantiteter!E100+Kvantiteter!E101)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0.145857421875},{"$f":"(Kvantiteter!F100+Kvantiteter!F101)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0.145857421875}]
["Cyklar (mkr/år)",{"$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$48*1/10^6","v":4.2963541666666662E-3},{"$f":"(Kvantiteter!D102+Kvantiteter!D103)*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":4.2963541666666662E-3},{"$f":"(Kvantiteter!E102+Kvantiteter!E103)*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":1.45001953125E-2},{"$f":"(Kvantiteter!F102+Kvantiteter!F103)*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":1.45001953125E-2}]
["Gående (mkr/år)",{"$f":"(Kvantiteter!B104+Kvantiteter!B105)*Kalkylvärden!$D$53*1/10^6","v":0},{"$f":"(Kvantiteter!C104+Kvantiteter!C105)*Kalkylvärden!$D$53*1/10^6","v":3.0011111111111106E-3},{"$f":"(Kvantiteter!D104+Kvantiteter!D105)*Kalkylvärden!$D$53*1/10^6","v":3.0011111111111106E-3},{"$f":"(Kvantiteter!E104+Kvantiteter!E105)*Kalkylvärden!$D$53*1/10^6","v":1.0128750000000001E-2},{"$f":"(Kvantiteter!F104+Kvantiteter!F105)*Kalkylvärden!$D$53*1/10^6","v":1.0128750000000001E-2}]
["Vid fri passage av korsningen"]
["Personbilar (mkr/år)",{"$f":"(Kvantiteter!B107+Kvantiteter!B108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0},{"$f":"(Kvantiteter!C107+Kvantiteter!C108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0},{"$f":"(Kvantiteter!D107+Kvantiteter!D108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0},{"$f":"(Kvantiteter!E107+Kvantiteter!E108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0},{"$f":"(Kvantiteter!F107+Kvantiteter!F108)*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":0}]
["Lastbilar (mkr/år)",{"$f":"(Kvantiteter!B109+Kvantiteter!B110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0},{"$f":"(Kvantiteter!C109+Kvantiteter!C110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0},{"$f":"(Kvantiteter!D109+Kvantiteter!D110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0},{"$f":"(Kvantiteter!E109+Kvantiteter!E110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0},{"$f":"(Kvantiteter!F109+Kvantiteter!F110)*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":0}]
[]
["Vid omledning"]
["Från korsning  ",{"$f":"Kvantiteter!B125","v":"a"},{"$f":"Kvantiteter!C125","v":"b"}]
["Till korsning  ",{"$f":"Kvantiteter!B126","v":"b"},{"$f":"Kvantiteter!C126","v":"c"}]
["Personbilar",{"$f":"Kvantiteter!B127*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":-0.91727439842655967},{"$f":"Kvantiteter!C127*Kalkylvärden!$B$109*Kalkylvärden!$D$45*1/10^6","v":-0.45863719921327983}]
["Lastbilar",{"$f":"Kvantiteter!B128*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":-2.0844019649376553},{"$f":"Kvantiteter!C128*Kalkylvärden!$B$112*Kalkylvärden!$B$54*1/10^6","v":-1.0422009824688276}]
["Cyklister",{"$f":"Kvantiteter!B129*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":-0.41244999999999998},{"$f":"Kvantiteter!C129*Kalkylvärden!$B$113*Kalkylvärden!$D$48*1/10^6","v":-0.20622499999999999}]
["Gående",{"$f":"Kvantiteter!B130*Kalkylvärden!$D$53*1/10^6","v":-0.86431999999999998},{"$f":"Kvantiteter!C130*Kalkylvärden!$D$53*1/10^6","v":-0.43215999999999999}]
[]
["Summa JA för Pb/Lb, i korsning",{"$f":"SUM(B62:D63)+SUM(B67:D68)","v":0.124470703125}]
["Summa JA för G/C, i korsning",{"$f":"SUM(B64:D65)","v":1.4594930555555554E-2}]
["Summa UA för Pb/Lb, i korsning",{"$f":"SUM(E62:F63)+SUM(E67:F68)","v":0.420088623046875}]
["Summa UA för G/C, i korsning",{"$f":"SUM(E64:F65)","v":4.9257890625000002E-2}]
["Summa omledning för Pb/Lb (UA)",{"$f":"SUM(B73:C74)","v":-4.5025145450463224}]
["Summa omledning för G/C (UA)",{"$f":"SUM(B75:C76)","v":-1.9151549999999999}]
["SEK tidskostnad för personer (UA-JA)",{"$f":"B80+B81+B82+B83-B78-B79","v":-6.0873886650550038},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","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Bakom bom"]
["Lastbil",{"$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$61*1/10^6","v":4.0221479166666655E-3},{"$f":"(Kvantiteter!D100+Kvantiteter!D101)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":4.0221479166666655E-3},{"$f":"(Kvantiteter!E100+Kvantiteter!E101)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":1.357474921875E-2},{"$f":"(Kvantiteter!F100+Kvantiteter!F101)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":1.357474921875E-2}]
["Vid fri passage av korsningen"]
["Lastbil",{"$f":"(Kvantiteter!B109+Kvantiteter!B110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0},{"$f":"(Kvantiteter!C109+Kvantiteter!C110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0},{"$f":"(Kvantiteter!D109+Kvantiteter!D110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0},{"$f":"(Kvantiteter!E109+Kvantiteter!E110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0},{"$f":"(Kvantiteter!F109+Kvantiteter!F110)*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":0}]
["Vid omledning"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Lastbil",{"$f":"Kvantiteter!B128*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":-0.19399241794735306},{"$f":"Kvantiteter!C128*Kalkylvärden!$B$251*Kalkylvärden!$D$61*1/10^6","v":-9.6996208973676529E-2}]
[]
["Summa JA, i korsning",{"$f":"SUM(B91:D93)","v":8.0442958333333311E-3}]
["Summa UA, i korsning",{"$f":"SUM(E91:F93)","v":2.7149498437499999E-2}]
["Summa omledning (UA)",{"$f":"SUM(B97:C97)","v":-0.29098862692102956}]
["SEK tidskostnad för gods (UA-JA)",{"$f":"(B100+B101)-B99","v":-0.27188342431686291}]
[]
[]
[]
["Fordonskostnader"]
["Under denna rubrik beräknas alla rörliga (dvs köravståndsberoende) kostnader exklusive tidskostnaden för förare och passagerare. Blanda inte ihop termen köravståndsberoende med avståndsberoende kostnad, som ofta används vid samhällsekonomiska beräkningar."]
["Ingår: Drivmedel, däckkostnad, reparation (arbetstid), komponentförslitning (dvs fordonsslitage), värdeminskning och kapitalkostnad."]
[]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["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$19*INDIRECT(\"Kalkylvärden!R158\" & \"C\" & (Indata!D83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!E62=0,Indata!E62=5),0,(Kvantiteter!E11+Kvantiteter!E12)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R158\" & \"C\" & (Indata!E83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!F62=0,Indata!F62=5),0,(Kvantiteter!F11+Kvantiteter!F12)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R158\" & \"C\" & (Indata!F83 +1),FALSE)*1/10^6)","v":0}]
["Lastbilar",{"$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$19*INDIRECT(\"Kalkylvärden!R159\" & \"C\" & (Indata!D83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!E62=0,Indata!E62=5),0,(Kvantiteter!E13+Kvantiteter!E14)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R159\" & \"C\" & (Indata!E83 +1),FALSE)*1/10^6)","v":0},{"$f":"IF(OR(Indata!F62=0,Indata!F62=5),0,(Kvantiteter!F13+Kvantiteter!F14)*Kalkylvärden!$B$19*INDIRECT(\"Kalkylvärden!R159\" & \"C\" & (Indata!F83 +1),FALSE)*1/10^6)","v":0}]
["Vid fri passage av korsningen"]
["Personbilar (mkr/år)",{"$f":"(Kvantiteter!B20+Kvantiteter!B21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!B83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!B84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!C20+Kvantiteter!C21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!C83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!C84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!D20+Kvantiteter!D21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!D83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!D84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!E20+Kvantiteter!E21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!E83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!E84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!F20+Kvantiteter!F21)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R158C\" & (Indata!F83+1),FALSE )-INDIRECT(\"kalkylvärden!R158C\"&(Indata!F84+1),FALSE))*1/10^6","v":0}]
["Lastbilar (mkr/år)",{"$f":"(Kvantiteter!B22+Kvantiteter!B23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!B83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!B84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!C22+Kvantiteter!C23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!C83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!C84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!D22+Kvantiteter!D23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!D83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!D84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!E22+Kvantiteter!E23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!E83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!E84+1),FALSE))*1/10^6","v":0},{"$f":"(Kvantiteter!F22+Kvantiteter!F23)*Kalkylvärden!$B$19*(INDIRECT(\"Kalkylvärden!R159C\" & (Indata!F83+1),FALSE )-INDIRECT(\"kalkylvärden!R159C\"&(Indata!F84+1),FALSE))*1/10^6","v":0}]
["Vid omledning"]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Personbilar (mkr/år)",{"$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$207)*1/10^6","v":-0.29466419560719881},{"$f":"((Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C131*Kalkylvärden!$B$207+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C132*Kalkylvärden!$D$207+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C133*Kalkylvärden!$F$207+(Indata!C105+Indata!C106)*Kalkylvärden!$B$19*Indata!C134*Kalkylvärden!$H$207)*1/10^6","v":-0.1473320978035994}]
["Lastbilar (mkr/år)",{"$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$208)*1/10^6","v":-2.0438638506802431},{"$f":"((Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C138*Kalkylvärden!$B$208+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C139*Kalkylvärden!$D$208+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C140*Kalkylvärden!$F$208+(Indata!C108+Indata!C109)*Kalkylvärden!$B$19*Indata!C141*Kalkylvärden!$H$208)*1/10^6","v":-1.0219319253401216}]
["Cyklar (mkr/år)",{"$f":"Indata!B145*(Indata!B114+Indata!B115)*Kalkylvärden!$B$19*Kalkylvärden!$B$73*1/10^6","v":-2.6644999999999999E-2},{"$f":"Indata!C145*(Indata!C114+Indata!C115)*Kalkylvärden!$B$19*Kalkylvärden!$B$73*1/10^6","v":-1.3322499999999999E-2}]
[]
["Pb i korsning (UA-JA)",{"$f":"SUM(E113:F113,E116:F116)-SUM(B113:D113,B116:D116)","v":0}]
["Lb i korsning (UA-JA)",{"$f":"SUM(E114:F114,E117:F117)-SUM(B114:D114,B117:D117)","v":0}]
["Pb vid omledning (UA)",{"$f":"SUM(B121:C121)","v":-0.44199629341079821}]
["Lb vid omledning (UA)",{"$f":"SUM(B122:C122)","v":-3.0657957760203649}]
["Cykel vid omledning (UA)",{"$f":"SUM(B123:C123)","v":-3.9967499999999996E-2}]
[]
["Summa JA, i korsning",{"$f":"SUM(B113:D117)","v":0}]
["Summa UA, i korsning",{"$f":"SUM(E113:F117)","v":0}]
["Summa omledning för Pb/Lb (UA)",{"$f":"SUM(B121:C122)","v":-3.5077920694311633}]
["SEK fordonskostnader (UA-JA)",{"$f":"(B133+B132+B129)-B131","v":-3.5477595694311632}]
[]
[]
["Emissioner"]
[]
[]
[]
[]
[null,"JA1","JA2","JA3","UA1","UA2"]
["Korsningens namn:",{"$f":"Indata!B61","v":"a"},{"$f":"Indata!C61","v":"b"},{"$f":"Indata!D61","v":"c"},{"$f":"Indata!E61","v":"b"},{"$f":"Indata!F61","v":"c"}]
["Bakom bom (mkr/år)"]
["Personbil"]
["      kväveoxider, NOx",{"$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$32*1/10^6","v":0},{"$f":"Kvantiteter!E165*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!F165*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$33*1/10^6","v":0},{"$f":"Kvantiteter!E166*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!F166*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$34*1/10^6","v":0},{"$f":"Kvantiteter!E167*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!F167*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$35*1/10^6","v":0},{"$f":"Kvantiteter!E168*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!F168*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$36*1/10^6","v":0},{"$f":"Kvantiteter!E169*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!F169*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$32*1/10^6","v":0},{"$f":"Kvantiteter!E171*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!F171*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$33*1/10^6","v":0},{"$f":"Kvantiteter!E172*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!F172*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$34*1/10^6","v":0},{"$f":"Kvantiteter!E173*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!F173*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$35*1/10^6","v":0},{"$f":"Kvantiteter!E174*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!F174*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$36*1/10^6","v":0},{"$f":"Kvantiteter!E175*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!F175*Kalkylvärden!$B$36*1/10^6","v":0}]
[]
["Vid fri passage av korsningen (mkr/år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B178*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!C178*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!D178*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!E178*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!F178*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B179*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C179*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!D179*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!E179*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!F179*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B180*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C180*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!D180*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!E180*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!F180*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B181*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C181*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!D181*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!E181*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!F181*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B182*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C182*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!D182*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!E182*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!F182*Kalkylvärden!$B$36*1/10^6","v":0}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B184*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!C184*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!D184*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!E184*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!F184*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B185*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C185*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!D185*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!E185*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!F185*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B186*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C186*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!D186*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!E186*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!F186*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B187*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C187*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!D187*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!E187*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!F187*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B188*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C188*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!D188*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!E188*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!F188*Kalkylvärden!$B$36*1/10^6","v":0}]
[]
["Från korsning  ",{"$f":"Indata!B102","v":"a"},{"$f":"Indata!C102","v":"b"}]
["Till korsning  ",{"$f":"Indata!B103","v":"b"},{"$f":"Indata!C103","v":"c"}]
["Vid omledning (mkr/år)"]
["Personbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B213*Kalkylvärden!$B$32*1/10^6","v":-2.5610415785499996E-4},{"$f":"Kvantiteter!C213*Kalkylvärden!$B$32*1/10^6","v":-1.2805207892749998E-4}]
[null,{"$f":"Kvantiteter!B214*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C214*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B215*Kalkylvärden!$B$34*1/10^6","v":-2.9688077999999998E-3},{"$f":"Kvantiteter!C215*Kalkylvärden!$B$34*1/10^6","v":-1.4844038999999999E-3}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B216*Kalkylvärden!$B$35*1/10^6","v":-1.78955161245E-4},{"$f":"Kvantiteter!C216*Kalkylvärden!$B$35*1/10^6","v":-8.9477580622500001E-5}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B217*Kalkylvärden!$B$36*1/10^6","v":-2.1918604049999995E-2},{"$f":"Kvantiteter!C217*Kalkylvärden!$B$36*1/10^6","v":-1.0959302024999997E-2}]
["Lastbil"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B219*Kalkylvärden!$B$32*1/10^6","v":-8.7924066527500008E-3},{"$f":"Kvantiteter!C219*Kalkylvärden!$B$32*1/10^6","v":-4.3962033263750004E-3}]
[null,{"$f":"Kvantiteter!B220*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C220*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B221*Kalkylvärden!$B$34*1/10^6","v":-4.3863958949999983E-2},{"$f":"Kvantiteter!C221*Kalkylvärden!$B$34*1/10^6","v":-2.1931979474999991E-2}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B222*Kalkylvärden!$B$35*1/10^6","v":-4.4697009418249991E-3},{"$f":"Kvantiteter!C222*Kalkylvärden!$B$35*1/10^6","v":-2.2348504709124996E-3}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B223*Kalkylvärden!$B$36*1/10^6","v":-0.11434784970000002},{"$f":"Kvantiteter!C223*Kalkylvärden!$B$36*1/10^6","v":-5.7173924850000009E-2}]
[]
[]
[null,"Summa JA","Summa UA"]
["Summa emissioner (mkr/år)"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B191*Kalkylvärden!$B$32*1/10^6","v":0},{"$f":"Kvantiteter!C191*Kalkylvärden!$B$32*1/10^6","v":-1.3572766215907502E-2}]
[null,{"$f":"Kvantiteter!B192*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C192*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B193*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C193*Kalkylvärden!$B$34*1/10^6","v":-7.0249150124999979E-2}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B194*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C194*Kalkylvärden!$B$35*1/10^6","v":-4.6486561030699989E-3}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B195*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C195*Kalkylvärden!$B$36*1/10^6","v":-0.13626645374999999}]
["varav bakom bom"]
["      kväveoxider, NOx",{"$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$32*1/10^6","v":0},{"$f":"Kvantiteter!C203*Kalkylvärden!$B$32*1/10^6","v":0}]
[null,{"$f":"Kvantiteter!B204*Kalkylvärden!$B$33*1/10^6","v":0},{"$f":"Kvantiteter!C204*Kalkylvärden!$B$33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B205*Kalkylvärden!$B$34*1/10^6","v":0},{"$f":"Kvantiteter!C205*Kalkylvärden!$B$34*1/10^6","v":0}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B206*Kalkylvärden!$B$35*1/10^6","v":0},{"$f":"Kvantiteter!C206*Kalkylvärden!$B$35*1/10^6","v":0}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B207*Kalkylvärden!$B$36*1/10^6","v":0},{"$f":"Kvantiteter!C207*Kalkylvärden!$B$36*1/10^6","v":0}]
["varav vid omledning","Summa omledningar"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!B226*Kalkylvärden!B32*1/10^6","v":-1.3572766215907502E-2}]
[null,{"$f":"Kvantiteter!B227*Kalkylvärden!B33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!B228*Kalkylvärden!B34*1/10^6","v":-7.0249150124999979E-2}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!B229*Kalkylvärden!B35*1/10^6","v":-4.6486561030699989E-3}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!B230*Kalkylvärden!B36*1/10^6","v":-0.13626645374999999}]
[]
["Skillnad (UA-JA) mkr/år"]
["      kväveoxider, NOx",{"$f":"Kvantiteter!D191*Kalkylvärden!B32*1/10^6","v":-1.3572766215907502E-2}]
[null,{"$f":"Kvantiteter!D192*Kalkylvärden!B33*1/10^6","v":0}]
["      koldioxid, CO2",{"$f":"Kvantiteter!D193*Kalkylvärden!B34*1/10^6","v":-7.0249150124999979E-2}]
["      avgaspartiklar, PM 3,5",{"$f":"Kvantiteter!D194*Kalkylvärden!B35*1/10^6","v":-4.6486561030699989E-3}]
["      slitagepartiklar, PM 10",{"$f":"Kvantiteter!D195*Kalkylvärden!B36*1/10^6","v":-0.13626645374999999}]
[]
[]
["Extern kostnad för Emissionerna"]
["Nedan används inte. Kan inte tas bort för det påverkar modellen genom macron"]
[]
[]
[]
["Bil och lastbilsandelar"]
["Andel Pb av ÅDT",{"$f":"B42","v":0.5}]
["Andel Lb av ÅDT",{"$f":"B43","v":0.5}]
["Andel extern effekt",{"$f":"B44","v":1}]
[]
[null,"Summa JA","Summa UA"]
["Summa emissioner (mkr/år)"]
["      kväveoxider, NOx",{"$f":"B191*$B$231","v":0},{"$f":"C191*$B$231","v":-1.3572766215907502E-2}]
[null,{"$f":"B192*$B$231","v":0},0]
["      koldioxid, CO2",0,{"$f":"C193*$B$231","v":-7.0249150124999979E-2}]
["      avgaspartiklar, PM 3,5",0,-4.6486561030699989E-3]
["      slitagepartiklar, PM 10",0,-0.13626645374999999]
["varav bakom bom"]
["      kväveoxider, NOx",{"$f":"B197*$B$231","v":0},{"$f":"C197*$B$231","v":0}]
[null,0,0]
["      koldioxid, CO2",0,0]
["      avgaspartiklar, PM 3,5",0,0]
["      slitagepartiklar, PM 10",0,0]
["varav vid fri passage av korsning"]
["      kväveoxider, NOx",{"$f":"B203*$B$231","v":0},0]
[null,0,0]
["      koldioxid, CO2",0,0]
["      avgaspartiklar, PM 3,5",0,0]
["      slitagepartiklar, PM 10",0,0]
["varav vid omledning","Summa omledningar"]
["      kväveoxider, NOx",{"$f":"B209*$B$231","v":-1.3572766215907502E-2}]
[null,{"$f":"B210*$B$231","v":0}]
["      koldioxid, CO2",{"$f":"B211*$B$231","v":-7.0249150124999979E-2}]
["      avgaspartiklar, PM 3,5",{"$f":"B212*$B$231","v":-4.6486561030699989E-3}]
["      slitagepartiklar, PM 10",{"$f":"B213*$B$231","v":-0.13626645374999999}]
[]
["Skillnad externa effekter från emissioner (mkr/år)"]
["      kväveoxider, NOx",{"$f":"B216*$B$231","v":-1.3572766215907502E-2}]
[null,{"$f":"B217*$B$231","v":0}]
["      koldioxid, CO2",{"$f":"B218*$B$231","v":-7.0249150124999979E-2}]
["      avgaspartiklar, PM 3,5",{"$f":"B219*$B$231","v":-4.6486561030699989E-3}]
["      slitagepartiklar, PM 10",{"$f":"B220*$B$231","v":-0.13626645374999999}]
[]
[]
[]
[]
[]
["Vägslitage"]
["Förändrat vägslitage uppkommer endat vid omledning av vägtrafik."]
[]
[]
[]
[]
[]
["Vid omledning"]
["Personbilar (mkr/år)",{"$f":"Kvantiteter!B271*Kalkylvärden!$B$243*1/10^6","v":-1.6863E-2}]
["Lastbilar (mkr/år)",{"$f":"Kvantiteter!B272*Kalkylvärden!$B$244*1/10^6","v":-0.18242700000000001}]
[]
["Andel extern effekt, Pb och Lb"]
["Personbil, extern effekt",{"$f":"Kalkylvärden!$E$5","v":1},null,null,null,"Om tecken: Användaren matar själv in positiva tal vid omledning längre väg och negativa tal vid kortare körsträcka"]
["Lastbil, extern effekt",{"$f":"Kalkylvärden!$E$6","v":1}]
[]
[]
["Summa extern effekt från vägslitage (mkr/år)",{"$f":"B278*B282+B279*B283","v":-0.19928999999999999},"mkr/år"]

{"sheet":"Diskontering","index":5,"n_rows":990,"n_cols":73,"rows_kept":990,"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,"Trafikutvecklingstal vid känslighetsanalys",null,null,null,null,"Trafiksäkerhet"]
["TRAFIKTILLVÄXTER",null,null,null,-0.2,0.2,null,null,null,"I korsning",null,null,null,"väg*jvg*real BNP"]
["Personbilar och lastbilar","% per år huvudanalys","Total trafikutveckling 2019-2045 huvudanalys",null,"% per år","% per år",null,null,null,"Vid omledning",null,null,null,"(väg*real BNP) samt (GC*real BNP)"]
["Trafiktillväxt 2019-2045",{"$f":"Indata!B27","v":1.5},{"$f":"(1+B6/100)^(Kalkylvärden!B$7-Kalkylvärden!B$3)","v":1.4727095344195746},null,{"$f":"(((C6*Kalkylvärden!B261)^(1/(Kalkylvärden!B$7-Kalkylvärden!B$3)))-1)*100","v":0.63260939542024719},{"$f":"(((C6*Kalkylvärden!B267)^(1/(Kalkylvärden!B$7-Kalkylvärden!B$3)))-1)*100","v":2.2142566966402599}]
["Trafiktillväxt 2046-2065",{"$f":"Indata!B28","v":0.5},{"$f":"(1+B7/100)^(Kalkylvärden!B$7-Kalkylvärden!B$3)","v":1.1384595529618464},null,{"$f":"(((C7*Kalkylvärden!B262)^(1/(Kalkylvärden!B$7-Kalkylvärden!B$3)))-1)*100","v":0.49999999999998934},{"$f":"(((C7*Kalkylvärden!B268)^(1/(Kalkylvärden!B$7-Kalkylvärden!B$3)))-1)*100","v":0.49999999999998934},null,null,null,"Tidskostnader för: ",null,null,null,"Gods",null,"Personer"]
["Tågtrafiken",null,null,null,null,null,null,null,null,"I korsning",null,null,null,"väg*jvg",null,"(väg*jvg) samt (GC*jvg)"]
["Trafiktillväxt 2024-2045 ",{"$f":"(((Indata!B30/Indata!B29)^(1/(Kalkylvärden!B7-Kalkylvärden!B6)))-1)*100","v":2.4137596028845465},{"$f":"(1+B9/100)^(Kalkylvärden!B$7-2024)","v":1.6501540760169915},null,{"$f":"(((C9*Kalkylvärden!B263)^(1/(Kalkylvärden!B$7-2024)))-1)*100","v":1.3312842487704701},{"$f":"(((C9*Kalkylvärden!B269)^(1/(Kalkylvärden!B$7-2024)))-1)*100","v":3.3067847054180532},null,null,null,"Vid omledning",null,null,null,"väg",null,"väg samt GC"]
["Trafiktillväxt 2046-2065",0,{"$f":"(1+B10/100)^(Kalkylvärden!B$7-2024)","v":1},null,{"$f":"(((C10*Kalkylvärden!B264)^(1/(Kalkylvärden!B$7-2024)))-1)*100","v":0},{"$f":"(((C10*Kalkylvärden!B270)^(1/(Kalkylvärden!B$7-2024)))-1)*100","v":0}]
["Gång- och cykeltrafik",null,null,null,null,null,null,null,null,"Fordonskostnader"]
["Trafiktillväxt 2019-2045",{"$f":"Kalkylvärden!B97","v":0},{"$f":"(1+B12/100)^(Kalkylvärden!B$7-Kalkylvärden!B$3)","v":1},null,{"$f":"B12","v":0},{"$f":"B12","v":0},null,null,null,"I korsning",null,null,null,"väg*jvg"]
["Trafiktillväxt 2046-2065",{"$f":"Kalkylvärden!B98","v":0},{"$f":"(1+B13/100)^(Kalkylvärden!B$7-Kalkylvärden!B$3)","v":1},null,{"$f":"B13","v":0},{"$f":"B13","v":0},null,null,null,"Vid omledning",null,null,null,"väg samt GC"]
[]
["UPPRÄKNING MED \"REAL BNP\"","% per år",null,null,null,null,null,null,null,"Trafiksäkerhetskostnader, extern kostnad"]
["Uppräkningsfaktor för betalningsviljepåverkade värden",{"$f":"Kalkylvärden!B13","v":1.1499999999999999},null,null,null,null,null,null,null,"I korsning",null,null,null,"väg*jvg*real BNP"]
[]
["UPPRÄKNING MED \"Investeringsindex bana\"","% per år"]
["Uppräkningsfaktor för reala kostnadsökningar ",{"$f":"Kalkylvärden!E12","v":1.0194132215415621}]
["UPPRÄKNING MED \"Driftsindex bana\"","% per år"]
["Uppräkningsfaktor för reala kostnadsökningar ",{"$f":"Kalkylvärden!E13","v":1.0089999999999999}]
["UPPRÄKNING MED \"Driftsindex väg\"","% per år"]
["Uppräkningsfaktor för reala kostnadsökningar ",{"$f":"Kalkylvärden!E14","v":1.012}]
[]
[null,null,null,null,null,null,null,null,null,"Vid omledning",null,null,null,"(väg*real BNP) samt (GC*real BNP)"]
[]
[null,null,null,null,null,null,null,null,null,"Emissioner, extern kostnad"]
[null,null,null,null,null,null,null,null,null,"Bakom bom",null,null,null,"väg*jvg*real BNP"]
[null,null,null,null,null,null,null,null,null,"Vid fri passage av korsning",null,null,null,"väg*real BNP"]
[null,null,null,null,null,null,null,null,null,"vid omledning",null,null,null,"väg*real BNP"]
[]
[null,null,null,null,null,null,null,null,null,"Vägslitage, extern kostnad"]
["Diskontering av anläggningskostnader och reinvesteringar",null,null,null,null,null,null,null,null,"Vid omledning",null,null,null,"väg"]
[]
["År",{"$f":"Indata!B23","v":2028},{"$f":"B35+1","v":2029},{"$f":"C35+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,{"$f":"BO35+1","v":2094},2095,2096,2097]
["År (nr)",1,{"$f":"B36+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$4/100)^(Diskontering!B36-1)","v":1},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C36-1)","v":1.0349999999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D36-1)","v":1.0712249999999999},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E36-1)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F36-1)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G36-1)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H36-1)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I36-1)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J36-1)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K36-1)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L36-1)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M36-1)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N36-1)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O36-1)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P36-1)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q36-1)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R36-1)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S36-1)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T36-1)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U36-1)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V36-1)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W36-1)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X36-1)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y36-1)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z36-1)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA36-1)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB36-1)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC36-1)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD36-1)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE36-1)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF36-1)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG36-1)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH36-1)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI36-1)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ36-1)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK36-1)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL36-1)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM36-1)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN36-1)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO36-1)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP36-1)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ36-1)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR36-1)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS36-1)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT36-1)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU36-1)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV36-1)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW36-1)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX36-1)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY36-1)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ36-1)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA36-1)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB36-1)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC36-1)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD36-1)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE36-1)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF36-1)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG36-1)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH36-1)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI36-1)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ36-1)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK36-1)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL36-1)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM36-1)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN36-1)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO36-1)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP36-1)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ36-1)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR36-1)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS36-1)","v":10.737029237362496}]
[]
[]
["Uppräkningsfaktor för anläggningskostnader bana",{"$f":"($B19)^(Diskontering!B36-1)","v":1},{"$f":"($B19)^(Diskontering!C36-1)","v":1.0194132215415621},{"$f":"($B19)^(Diskontering!D36-1)","v":1.039203316253746},{"$f":"($B19)^(Diskontering!E36-1)","v":1.0593776004589059},{"$f":"($B19)^(Diskontering!F36-1)","v":1.0799435325127831},{"$f":"($B19)^(Diskontering!G36-1)","v":1.1009087155618309},{"$f":"($B19)^(Diskontering!H36-1)","v":1.1222809003540692},{"$f":"($B19)^(Diskontering!I36-1)","v":1.1440679881045066},{"$f":"($B19)^(Diskontering!J36-1)","v":1.1662780334161886},{"$f":"($B19)^(Diskontering!K36-1)","v":1.1889192472579544},{"$f":"($B19)^(Diskontering!L36-1)","v":1.2120000000000004},{"$f":"($B19)^(Diskontering!M36-1)","v":1.2355288245083735},{"$f":"($B19)^(Diskontering!N36-1)","v":1.2595144192995404},{"$f":"($B19)^(Diskontering!O36-1)","v":1.2839656517561944},{"$f":"($B19)^(Diskontering!P36-1)","v":1.3088915614054935},{"$f":"($B19)^(Diskontering!Q36-1)","v":1.3343013632609395},{"$f":"($B19)^(Diskontering!R36-1)","v":1.3602044512291325},{"$f":"($B19)^(Diskontering!S36-1)","v":1.3866104015826626},{"$f":"($B19)^(Diskontering!T36-1)","v":1.4135289765004211},{"$f":"($B19)^(Diskontering!U36-1)","v":1.4409701276766413},{"$f":"($B19)^(Diskontering!V36-1)","v":1.4689440000000009},{"$f":"($B19)^(Diskontering!W36-1)","v":1.4974609353041493},{"$f":"($B19)^(Diskontering!X36-1)","v":1.5265314761910436},{"$f":"($B19)^(Diskontering!Y36-1)","v":1.556166369928508},{"$f":"($B19)^(Diskontering!Z36-1)","v":1.5863765724234586},{"$f":"($B19)^(Diskontering!AA36-1)","v":1.6171732522722591},{"$f":"($B19)^(Diskontering!AB36-1)","v":1.6485677948897091},{"$f":"($B19)^(Diskontering!AC36-1)","v":1.6805718067181874},{"$f":"($B19)^(Diskontering!AD36-1)","v":1.7131971195185109},{"$f":"($B19)^(Diskontering!AE36-1)","v":1.7464557947440897},{"$f":"($B19)^(Diskontering!AF36-1)","v":1.7803601280000017},{"$f":"($B19)^(Diskontering!AG36-1)","v":1.8149226535886296},{"$f":"($B19)^(Diskontering!AH36-1)","v":1.8501561491435454},{"$f":"($B19)^(Diskontering!AI36-1)","v":1.8860736403533525},{"$f":"($B19)^(Diskontering!AJ36-1)","v":1.9226884057772327},{"$f":"($B19)^(Diskontering!AK36-1)","v":1.9600139817539788},{"$f":"($B19)^(Diskontering!AL36-1)","v":1.998064167406328},{"$f":"($B19)^(Diskontering!AM36-1)","v":2.0368530297424439},{"$f":"($B19)^(Diskontering!AN36-1)","v":2.076394908856436},{"$f":"($B19)^(Diskontering!AO36-1)","v":2.1167044232298373},{"$f":"($B19)^(Diskontering!AP36-1)","v":2.1577964751360028},{"$f":"($B19)^(Diskontering!AQ36-1)","v":2.1996862561494197},{"$f":"($B19)^(Diskontering!AR36-1)","v":2.2423892527619778},{"$f":"($B19)^(Diskontering!AS36-1)","v":2.2859212521082637},{"$f":"($B19)^(Diskontering!AT36-1)","v":2.3302983478020067},{"$f":"($B19)^(Diskontering!AU36-1)","v":2.3755369458858229},{"$f":"($B19)^(Diskontering!AV36-1)","v":2.4216537708964703},{"$f":"($B19)^(Diskontering!AW36-1)","v":2.4686658720478429},{"$f":"($B19)^(Diskontering!AX36-1)","v":2.5165906295340013},{"$f":"($B19)^(Diskontering!AY36-1)","v":2.5654457609545642},{"$f":"($B19)^(Diskontering!AZ36-1)","v":2.6152493278648361},{"$f":"($B19)^(Diskontering!BA36-1)","v":2.6660197424530976},{"$f":"($B19)^(Diskontering!BB36-1)","v":2.7177757743475177},{"$f":"($B19)^(Diskontering!BC36-1)","v":2.7705365575552166},{"$f":"($B19)^(Diskontering!BD36-1)","v":2.824321597536033},{"$f":"($B19)^(Diskontering!BE36-1)","v":2.8791507784136181},{"$f":"($B19)^(Diskontering!BF36-1)","v":2.9350443703265228},{"$f":"($B19)^(Diskontering!BG36-1)","v":2.992023036921986},{"$f":"($B19)^(Diskontering!BH36-1)","v":3.0501078429952102},{"$f":"($B19)^(Diskontering!BI36-1)","v":3.1093202622769325},{"$f":"($B19)^(Diskontering!BJ36-1)","v":3.1696821853721824},{"$f":"($B19)^(Diskontering!BK36-1)","v":3.2312159278531554},{"$f":"($B19)^(Diskontering!BL36-1)","v":3.2939442385091926},{"$f":"($B19)^(Diskontering!BM36-1)","v":3.3578903077569238},{"$f":"($B19)^(Diskontering!BN36-1)","v":3.423077776213673},{"$f":"($B19)^(Diskontering!BO36-1)","v":3.4895307434373066},{"$f":"($B19)^(Diskontering!BP36-1)","v":3.5572737768357472},{"$f":"($B19)^(Diskontering!BQ36-1)","v":3.6263319207494487},{"$f":"($B19)^(Diskontering!BR36-1)","v":3.6967307057101961},{"$f":"($B19)^(Diskontering!BS36-1)","v":3.7684961578796434}]
["Uppräkningsfaktor för reinvkostnader bana",{"$f":"IF(Diskontering!B35>Kalkylvärden!$B7,A41*(1+$C21/100),(1+$B21/100)^(B35-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!C35>Kalkylvärden!$B7,B41*(1+$C21/100),(1+$B21/100)^(C35-Kalkylvärden!$B6))","v":1.0100899999999999},{"$f":"IF(Diskontering!D35>Kalkylvärden!$B7,C41*(1+$C21/100),(1+$B21/100)^(D35-Kalkylvärden!$B6))","v":1.0202818080999998},{"$f":"IF(Diskontering!E35>Kalkylvärden!$B7,D41*(1+$C21/100),(1+$B21/100)^(E35-Kalkylvärden!$B6))","v":1.0305764515437288},{"$f":"IF(Diskontering!F35>Kalkylvärden!$B7,E41*(1+$C21/100),(1+$B21/100)^(F35-Kalkylvärden!$B6))","v":1.0409749679398048},{"$f":"IF(Diskontering!G35>Kalkylvärden!$B7,F41*(1+$C21/100),(1+$B21/100)^(G35-Kalkylvärden!$B6))","v":1.0514784053663173},{"$f":"IF(Diskontering!H35>Kalkylvärden!$B7,G41*(1+$C21/100),(1+$B21/100)^(H35-Kalkylvärden!$B6))","v":1.0620878224764634},{"$f":"IF(Diskontering!I35>Kalkylvärden!$B7,H41*(1+$C21/100),(1+$B21/100)^(I35-Kalkylvärden!$B6))","v":1.0728042886052509},{"$f":"IF(Diskontering!J35>Kalkylvärden!$B7,I41*(1+$C21/100),(1+$B21/100)^(J35-Kalkylvärden!$B6))","v":1.0836288838772776},{"$f":"IF(Diskontering!K35>Kalkylvärden!$B7,J41*(1+$C21/100),(1+$B21/100)^(K35-Kalkylvärden!$B6))","v":1.0945626993155992},{"$f":"IF(Diskontering!L35>Kalkylvärden!$B7,K41*(1+$C21/100),(1+$B21/100)^(L35-Kalkylvärden!$B6))","v":1.1056068369516936},{"$f":"IF(Diskontering!M35>Kalkylvärden!$B7,L41*(1+$C21/100),(1+$B21/100)^(M35-Kalkylvärden!$B6))","v":1.1167624099365361},{"$f":"IF(Diskontering!N35>Kalkylvärden!$B7,M41*(1+$C21/100),(1+$B21/100)^(N35-Kalkylvärden!$B6))","v":1.1280305426527955},{"$f":"IF(Diskontering!O35>Kalkylvärden!$B7,N41*(1+$C21/100),(1+$B21/100)^(O35-Kalkylvärden!$B6))","v":1.139412370828162},{"$f":"IF(Diskontering!P35>Kalkylvärden!$B7,O41*(1+$C21/100),(1+$B21/100)^(P35-Kalkylvärden!$B6))","v":1.1509090416498182},{"$f":"IF(Diskontering!Q35>Kalkylvärden!$B7,P41*(1+$C21/100),(1+$B21/100)^(Q35-Kalkylvärden!$B6))","v":1.1625217138800648},{"$f":"IF(Diskontering!R35>Kalkylvärden!$B7,Q41*(1+$C21/100),(1+$B21/100)^(R35-Kalkylvärden!$B6))","v":1.1742515579731145},{"$f":"IF(Diskontering!S35>Kalkylvärden!$B7,R41*(1+$C21/100),(1+$B21/100)^(S35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!T35>Kalkylvärden!$B7,S41*(1+$C21/100),(1+$B21/100)^(T35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!U35>Kalkylvärden!$B7,T41*(1+$C21/100),(1+$B21/100)^(U35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!V35>Kalkylvärden!$B7,U41*(1+$C21/100),(1+$B21/100)^(V35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!W35>Kalkylvärden!$B7,V41*(1+$C21/100),(1+$B21/100)^(W35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!X35>Kalkylvärden!$B7,W41*(1+$C21/100),(1+$B21/100)^(X35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!Y35>Kalkylvärden!$B7,X41*(1+$C21/100),(1+$B21/100)^(Y35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!Z35>Kalkylvärden!$B7,Y41*(1+$C21/100),(1+$B21/100)^(Z35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AA35>Kalkylvärden!$B7,Z41*(1+$C21/100),(1+$B21/100)^(AA35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AB35>Kalkylvärden!$B7,AA41*(1+$C21/100),(1+$B21/100)^(AB35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AC35>Kalkylvärden!$B7,AB41*(1+$C21/100),(1+$B21/100)^(AC35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AD35>Kalkylvärden!$B7,AC41*(1+$C21/100),(1+$B21/100)^(AD35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AE35>Kalkylvärden!$B7,AD41*(1+$C21/100),(1+$B21/100)^(AE35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AF35>Kalkylvärden!$B7,AE41*(1+$C21/100),(1+$B21/100)^(AF35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AG35>Kalkylvärden!$B7,AF41*(1+$C21/100),(1+$B21/100)^(AG35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AH35>Kalkylvärden!$B7,AG41*(1+$C21/100),(1+$B21/100)^(AH35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AI35>Kalkylvärden!$B7,AH41*(1+$C21/100),(1+$B21/100)^(AI35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AJ35>Kalkylvärden!$B7,AI41*(1+$C21/100),(1+$B21/100)^(AJ35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AK35>Kalkylvärden!$B7,AJ41*(1+$C21/100),(1+$B21/100)^(AK35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AL35>Kalkylvärden!$B7,AK41*(1+$C21/100),(1+$B21/100)^(AL35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AM35>Kalkylvärden!$B7,AL41*(1+$C21/100),(1+$B21/100)^(AM35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AN35>Kalkylvärden!$B7,AM41*(1+$C21/100),(1+$B21/100)^(AN35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AO35>Kalkylvärden!$B7,AN41*(1+$C21/100),(1+$B21/100)^(AO35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AP35>Kalkylvärden!$B7,AO41*(1+$C21/100),(1+$B21/100)^(AP35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AQ35>Kalkylvärden!$B7,AP41*(1+$C21/100),(1+$B21/100)^(AQ35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AR35>Kalkylvärden!$B7,AQ41*(1+$C21/100),(1+$B21/100)^(AR35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AS35>Kalkylvärden!$B7,AR41*(1+$C21/100),(1+$B21/100)^(AS35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AT35>Kalkylvärden!$B7,AS41*(1+$C21/100),(1+$B21/100)^(AT35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AU35>Kalkylvärden!$B7,AT41*(1+$C21/100),(1+$B21/100)^(AU35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AV35>Kalkylvärden!$B7,AU41*(1+$C21/100),(1+$B21/100)^(AV35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AW35>Kalkylvärden!$B7,AV41*(1+$C21/100),(1+$B21/100)^(AW35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AX35>Kalkylvärden!$B7,AW41*(1+$C21/100),(1+$B21/100)^(AX35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AY35>Kalkylvärden!$B7,AX41*(1+$C21/100),(1+$B21/100)^(AY35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AZ35>Kalkylvärden!$B7,AY41*(1+$C21/100),(1+$B21/100)^(AZ35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BA35>Kalkylvärden!$B7,AZ41*(1+$C21/100),(1+$B21/100)^(BA35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BB35>Kalkylvärden!$B7,BA41*(1+$C21/100),(1+$B21/100)^(BB35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BC35>Kalkylvärden!$B7,BB41*(1+$C21/100),(1+$B21/100)^(BC35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BD35>Kalkylvärden!$B7,BC41*(1+$C21/100),(1+$B21/100)^(BD35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BE35>Kalkylvärden!$B7,BD41*(1+$C21/100),(1+$B21/100)^(BE35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BF35>Kalkylvärden!$B7,BE41*(1+$C21/100),(1+$B21/100)^(BF35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BG35>Kalkylvärden!$B7,BF41*(1+$C21/100),(1+$B21/100)^(BG35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BH35>Kalkylvärden!$B7,BG41*(1+$C21/100),(1+$B21/100)^(BH35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BI35>Kalkylvärden!$B7,BH41*(1+$C21/100),(1+$B21/100)^(BI35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BJ35>Kalkylvärden!$B7,BI41*(1+$C21/100),(1+$B21/100)^(BJ35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BK35>Kalkylvärden!$B7,BJ41*(1+$C21/100),(1+$B21/100)^(BK35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BL35>Kalkylvärden!$B7,BK41*(1+$C21/100),(1+$B21/100)^(BL35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BM35>Kalkylvärden!$B7,BL41*(1+$C21/100),(1+$B21/100)^(BM35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BN35>Kalkylvärden!$B7,BM41*(1+$C21/100),(1+$B21/100)^(BN35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BO35>Kalkylvärden!$B7,BN41*(1+$C21/100),(1+$B21/100)^(BO35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BP35>Kalkylvärden!$B7,BO41*(1+$C21/100),(1+$B21/100)^(BP35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BQ35>Kalkylvärden!$B7,BP41*(1+$C21/100),(1+$B21/100)^(BQ35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BR35>Kalkylvärden!$B7,BQ41*(1+$C21/100),(1+$B21/100)^(BR35-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BS35>Kalkylvärden!$B7,BR41*(1+$C21/100),(1+$B21/100)^(BS35-Kalkylvärden!$B6))","v":1.1860997561930631}]
[]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för kostnader"]
["Diskonteringsnuvärde (Investering)",{"$f":"(B40)/B37","v":1},{"$f":"(C40)/C37","v":0.984940310668176},{"$f":"(D40)/D37","v":0.97010741557912306},0.95549789928200279,0.94110839776160538,0.926935597663745,0.91297623553232021,0.8992270970578653,0.88568501633741603,0.87234687514552312,0.85920960221624421,0.84627017253594727,0.83352560664676689,0.82097296996054658,0.80860937208311567,0.79643196614874279,0.7844379481646091,0.77262455636515659,0.76098907057615894,0.74952881158836859,0.73824114054059642,0.72712345831208369,0.71617320492402226,0.7053878589500896,0.69476493693586094,0.68430199282696258,0.67399661740584049,0.66384643773700813,0.65384911662065082,0.64400235205445633,0.63430387670355215,0.62475145737842508,{"$f":"(AH40)/AH37","v":0.6153428945207019},0.60607602169667474,0.59694870509845499,0.58795884305263768,0.57910436553636624,0.57038323370068555,0.56179343940107196,0.55333300473503499,0.54499998158668073,0.53679245117813557,0.52870852362772458,0.52074633751480359,0.51290405945114559,0.50517988365877986,0.49757203155419155,0.49007875133878104,0.48269831759549081,0.47542903089150867,0.46826921738695232,0.46121722844944851,0.45427144027451488,0.44743025351166049,0.44069209289611561,0.43405540688610866,0.42751866730560556,0.42108036899242768,0.4147390294516719,0.40849318851434752,0.4023414080011552,0.39628227139132927,0.39031438349646619,0.38443637013926701,0.37864687783711565,0.37294457349042354,0.36732814407566822,0.3617962963430531,0.35634775651872219]
["Diskonteringsnuvärde (Reinv)",{"$f":"(B41)/B37","v":1},0.97593236714975851,0.95244398525053087,0.92952091310310025,0.90714954503991352,0.88531660284962921,0.86400912789602113,0.84321447342656231,0.82292029706612202,0.80311455349132299,0.78378548728120812,0.76492162593997626,0.74651177308764294,0.72854500181458681,0.71101064819603477,0.69389830496264038,0.67719781532339463,0.66089926693720547,0.63855001636444975,0.61695653755019308,0.59609327299535564,0.57593552946411186,0.55645944875759601,0.53764197947593817,0.51946084973520601,0.50189454080696239,0.48492226164923907,0.4685239242987817,0.45268012009544129,0.43737209671057137,0.42258173595224285,0.40829153232100762,{"$f":"(AH41)/AH37","v":0.39448457229082873},0.38114451429065577,0.36825556936295245,0.3558024824762826,0.34377051446983831,0.33214542460853946,0.32091345372805741,0.31006130794981396,0.29957614294668022,0.2894455487407539,0.27965753501522117,0.27020051692291897,0.26106330137480099,0.25223507379207827,0.24370538530635577,0.23546414039261435,0.22750158492040037,0.21980829460908249,0.21237516387350966,0.20519339504686929,0.19825448796798964,0.19155022992076298,0.18507268591378065,0.17881418928867696,0.17276733264606475,0.16692495907832344,0.16128015369886323,0.15582623545783886,0.15055674923462692,0.1454654581977072,0.14054633642290551,0.13579356176126137,0.13120150894807864,0.12676474294500353,0.12247801250724981,0.1183362439683573,0.11433453523512783]
[]
["KALKYLRESULTAT (DISKONTERINGAR)"]
[]
["Investeringskostnader"]
["År",{"$f":"Indata!B11","v":2028},{"$f":"B51+1","v":2029},2030,2031,2032,2033,{"$f":"Indata!H11","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,{"$f":"BN51+1","v":2093},{"$f":"BO51+1","v":2094},{"$f":"BP51+1","v":2095},{"$f":"BQ51+1","v":2096},{"$f":"BR51+1","v":2097}]
["Anläggningskostnader UA (prisnivå 2019)",{"$f":"Indata!B12","v":10},{"$f":"Indata!C12","v":20},{"$f":"Indata!D12","v":10},{"$f":"Indata!E12","v":0},{"$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},{"$f":"Indata!BS12","v":0}]
["Anläggningskostnader JA (prisnivå 2019)",{"$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},{"$f":"Indata!BS13","v":0}]
["SEK anl.kostn. UA ",{"$f":"B52","v":10},{"$f":"C52","v":20},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO52","v":0},0,0,0,0]
["SEK anl.kostn. JA ",{"$f":"B53","v":0},{"$f":"C53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO53","v":0},0,0,0,0]
["Nuvärde SEK anl.kostn. UA",{"$f":"B54*B45","v":10},{"$f":"C54*C45","v":19.698806213363518},9.7010741557912308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH54*AH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN54*BN45","v":0},0,0,0,0,0]
["Nuvärde SEK anl.kostn. JA",{"$f":"B55*B45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH55*AH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN55*BN45","v":0},0,0,0,0,0]
["Nuvärde SEK anl.kostn. UA-JA",{"$f":"IF(B51<=(Kalkylvärden!$B$6+Indata!$B$24),B56-B57,\"\")","v":10},{"$f":"IF(C51<=(Kalkylvärden!$B$6+Indata!$B$24),C56-C57,\"\")","v":19.698806213363518},{"$f":"IF(D51<=(Kalkylvärden!$B$6+Indata!$B$24),D56-D57,\"\")","v":9.7010741557912308},{"$f":"IF(E51<=(Kalkylvärden!$B$6+Indata!$B$24),E56-E57,\"\")","v":0},{"$f":"IF(F51<=(Kalkylvärden!$B$6+Indata!$B$24),F56-F57,\"\")","v":0},{"$f":"IF(G51<=(Kalkylvärden!$B$6+Indata!$B$24),G56-G57,\"\")","v":0},{"$f":"IF(H51<=(Kalkylvärden!$B$6+Indata!$B$24),H56-H57,\"\")","v":0},{"$f":"IF(I51<=(Kalkylvärden!$B$6+Indata!$B$24),I56-I57,\"\")","v":0},{"$f":"IF(J51<=(Kalkylvärden!$B$6+Indata!$B$24),J56-J57,\"\")","v":0},{"$f":"IF(K51<=(Kalkylvärden!$B$6+Indata!$B$24),K56-K57,\"\")","v":0},{"$f":"IF(L51<=(Kalkylvärden!$B$6+Indata!$B$24),L56-L57,\"\")","v":0},{"$f":"IF(M51<=(Kalkylvärden!$B$6+Indata!$B$24),M56-M57,\"\")","v":0},{"$f":"IF(N51<=(Kalkylvärden!$B$6+Indata!$B$24),N56-N57,\"\")","v":0},{"$f":"IF(O51<=(Kalkylvärden!$B$6+Indata!$B$24),O56-O57,\"\")","v":0},{"$f":"IF(P51<=(Kalkylvärden!$B$6+Indata!$B$24),P56-P57,\"\")","v":0},{"$f":"IF(Q51<=(Kalkylvärden!$B$6+Indata!$B$24),Q56-Q57,\"\")","v":0},{"$f":"IF(R51<=(Kalkylvärden!$B$6+Indata!$B$24),R56-R57,\"\")","v":0},{"$f":"IF(S51<=(Kalkylvärden!$B$6+Indata!$B$24),S56-S57,\"\")","v":0},{"$f":"IF(T51<=(Kalkylvärden!$B$6+Indata!$B$24),T56-T57,\"\")","v":0},{"$f":"IF(U51<=(Kalkylvärden!$B$6+Indata!$B$24),U56-U57,\"\")","v":0},{"$f":"IF(V51<=(Kalkylvärden!$B$6+Indata!$B$24),V56-V57,\"\")","v":0},{"$f":"IF(W51<=(Kalkylvärden!$B$6+Indata!$B$24),W56-W57,\"\")","v":0},{"$f":"IF(X51<=(Kalkylvärden!$B$6+Indata!$B$24),X56-X57,\"\")","v":0},{"$f":"IF(Y51<=(Kalkylvärden!$B$6+Indata!$B$24),Y56-Y57,\"\")","v":0},{"$f":"IF(Z51<=(Kalkylvärden!$B$6+Indata!$B$24),Z56-Z57,\"\")","v":0},{"$f":"IF(AA51<=(Kalkylvärden!$B$6+Indata!$B$24),AA56-AA57,\"\")","v":0},{"$f":"IF(AB51<=(Kalkylvärden!$B$6+Indata!$B$24),AB56-AB57,\"\")","v":0},{"$f":"IF(AC51<=(Kalkylvärden!$B$6+Indata!$B$24),AC56-AC57,\"\")","v":0},{"$f":"IF(AD51<=(Kalkylvärden!$B$6+Indata!$B$24),AD56-AD57,\"\")","v":0},{"$f":"IF(AE51<=(Kalkylvärden!$B$6+Indata!$B$24),AE56-AE57,\"\")","v":0},{"$f":"IF(AF51<=(Kalkylvärden!$B$6+Indata!$B$24),AF56-AF57,\"\")","v":0},{"$f":"IF(AG51<=(Kalkylvärden!$B$6+Indata!$B$24),AG56-AG57,\"\")","v":0},{"$f":"IF(AH51<=(Kalkylvärden!$B$6+Indata!$B$24),AH56-AH57,\"\")","v":0},{"$f":"IF(AI51<=(Kalkylvärden!$B$6+Indata!$B$24),AI56-AI57,\"\")","v":0},{"$f":"IF(AJ51<=(Kalkylvärden!$B$6+Indata!$B$24),AJ56-AJ57,\"\")","v":0},{"$f":"IF(AK51<=(Kalkylvärden!$B$6+Indata!$B$24),AK56-AK57,\"\")","v":0},{"$f":"IF(AL51<=(Kalkylvärden!$B$6+Indata!$B$24),AL56-AL57,\"\")","v":0},{"$f":"IF(AM51<=(Kalkylvärden!$B$6+Indata!$B$24),AM56-AM57,\"\")","v":0},{"$f":"IF(AN51<=(Kalkylvärden!$B$6+Indata!$B$24),AN56-AN57,\"\")","v":0},{"$f":"IF(AO51<=(Kalkylvärden!$B$6+Indata!$B$24),AO56-AO57,\"\")","v":0},{"$f":"IF(AP51<=(Kalkylvärden!$B$6+Indata!$B$24),AP56-AP57,\"\")","v":0},{"$f":"IF(AQ51<=(Kalkylvärden!$B$6+Indata!$B$24),AQ56-AQ57,\"\")","v":""},{"$f":"IF(AR51<=(Kalkylvärden!$B$6+Indata!$B$24),AR56-AR57,\"\")","v":""},{"$f":"IF(AS51<=(Kalkylvärden!$B$6+Indata!$B$24),AS56-AS57,\"\")","v":""},{"$f":"IF(AT51<=(Kalkylvärden!$B$6+Indata!$B$24),AT56-AT57,\"\")","v":""},{"$f":"IF(AU51<=(Kalkylvärden!$B$6+Indata!$B$24),AU56-AU57,\"\")","v":""},{"$f":"IF(AV51<=(Kalkylvärden!$B$6+Indata!$B$24),AV56-AV57,\"\")","v":""},{"$f":"IF(AW51<=(Kalkylvärden!$B$6+Indata!$B$24),AW56-AW57,\"\")","v":""},{"$f":"IF(AX51<=(Kalkylvärden!$B$6+Indata!$B$24),AX56-AX57,\"\")","v":""},{"$f":"IF(AY51<=(Kalkylvärden!$B$6+Indata!$B$24),AY56-AY57,\"\")","v":""},{"$f":"IF(AZ51<=(Kalkylvärden!$B$6+Indata!$B$24),AZ56-AZ57,\"\")","v":""},{"$f":"IF(BA51<=(Kalkylvärden!$B$6+Indata!$B$24),BA56-BA57,\"\")","v":""},{"$f":"IF(BB51<=(Kalkylvärden!$B$6+Indata!$B$24),BB56-BB57,\"\")","v":""},{"$f":"IF(BC51<=(Kalkylvärden!$B$6+Indata!$B$24),BC56-BC57,\"\")","v":""},{"$f":"IF(BD51<=(Kalkylvärden!$B$6+Indata!$B$24),BD56-BD57,\"\")","v":""},{"$f":"IF(BE51<=(Kalkylvärden!$B$6+Indata!$B$24),BE56-BE57,\"\")","v":""},{"$f":"IF(BF51<=(Kalkylvärden!$B$6+Indata!$B$24),BF56-BF57,\"\")","v":""},{"$f":"IF(BG51<=(Kalkylvärden!$B$6+Indata!$B$24),BG56-BG57,\"\")","v":""},{"$f":"IF(BH51<=(Kalkylvärden!$B$6+Indata!$B$24),BH56-BH57,\"\")","v":""},{"$f":"IF(BI51<=(Kalkylvärden!$B$6+Indata!$B$24),BI56-BI57,\"\")","v":""},{"$f":"IF(BJ51<=(Kalkylvärden!$B$6+Indata!$B$24),BJ56-BJ57,\"\")","v":""},{"$f":"IF(BK51<=(Kalkylvärden!$B$6+Indata!$B$24),BK56-BK57,\"\")","v":""},{"$f":"IF(BL51<=(Kalkylvärden!$B$6+Indata!$B$24),BL56-BL57,\"\")","v":""},{"$f":"IF(BM51<=(Kalkylvärden!$B$6+Indata!$B$24),BM56-BM57,\"\")","v":""},{"$f":"IF(BN51<=(Kalkylvärden!$B$6+Indata!$B$24),BN56-BN57,\"\")","v":""},{"$f":"IF(BO51<=(Kalkylvärden!$B$6+Indata!$B$24),BO56-BO57,\"\")","v":""},{"$f":"IF(BP51<=(Kalkylvärden!$B$6+Indata!$B$24),BP56-BP57,\"\")","v":""},{"$f":"IF(BQ51<=(Kalkylvärden!$B$6+Indata!$B$24),BQ56-BQ57,\"\")","v":""},{"$f":"IF(BR51<=(Kalkylvärden!$B$6+Indata!$B$24),BR56-BR57,\"\")","v":""},{"$f":"IF(BS51<=(Kalkylvärden!$B$6+Indata!$B$24),BS56-BS57,\"\")","v":""}]
["Summa nuvärde SEK anläggningskostnader (mkr)",{"$f":"SUM(B58:BS58)","v":39.399880369154751}]
[]
[]
["Skattefinansieringskostnad investering"]
[]
["Anläggningskostnader UA (prisnivå 2019)",{"$f":"Indata!B12","v":10},{"$f":"Indata!C12","v":20},{"$f":"Indata!D12","v":10},{"$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 2019)",{"$f":"Indata!B13","v":0},{"$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",{"$f":"B64*(Kalkylvärden!$B$5-1)","v":1.9999999999999996},{"$f":"C64*(Kalkylvärden!$B$5-1)","v":3.9999999999999991},{"$f":"D64*(Kalkylvärden!$B$5-1)","v":1.9999999999999996},{"$f":"E64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"F64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"G64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"H64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"I64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"J64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"K64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"L64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"M64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"N64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"O64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"P64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Q64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"R64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"S64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"T64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"U64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"V64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"W64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"X64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Y64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Z64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AA64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AB64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AC64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AD64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AE64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AF64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AG64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AH64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AI64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AJ64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AK64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AL64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AM64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AN64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AO64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AP64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AQ64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AR64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AS64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AT64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AU64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AV64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AW64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AX64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AY64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AZ64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BA64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BB64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BC64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BD64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BE64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BF64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BG64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BH64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BI64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BJ64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BK64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BL64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BM64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BN64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BO64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BP64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BQ64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BR64*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BS64*(Kalkylvärden!$B$5-1)","v":0}]
["SEK anl.kostn. JA",{"$f":"B65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"C65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"D65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"E65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"F65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"G65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"H65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"I65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"J65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"K65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"L65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"M65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"N65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"O65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"P65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Q65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"R65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"S65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"T65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"U65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"V65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"W65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"X65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Y65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Z65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AA65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AB65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AC65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AD65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AE65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AF65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AG65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AH65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AI65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AJ65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AK65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AL65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AM65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AN65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AO65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AP65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AQ65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AR65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AS65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AT65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AU65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AV65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AW65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AX65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AY65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AZ65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BA65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BB65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BC65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BD65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BE65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BF65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BG65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BH65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BI65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BJ65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BK65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BL65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BM65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BN65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BO65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BP65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BQ65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BR65*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BS65*(Kalkylvärden!$B$5-1)","v":0}]
["Nuvärde SEK anl.kostn. UA",{"$f":"B66*B45","v":1.9999999999999996},{"$f":"C66*C45","v":3.9397612426727031},1.9402148311582457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO66*BO45","v":0},0,0,0,0]
["Nuvärde SEK anl.kostn. JA",{"$f":"B67*B45","v":0},{"$f":"C67*C45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO67*BO45","v":0},0,0,0,0]
["Nuvärde SEK anl.kostn. UA-JA",{"$f":"IF(B51<=(Kalkylvärden!$B$6+Indata!$B$24),B68-B69,\"\")","v":1.9999999999999996},{"$f":"IF(C51<=(Kalkylvärden!$B$6+Indata!$B$24),C68-C69,\"\")","v":3.9397612426727031},{"$f":"IF(D51<=(Kalkylvärden!$B$6+Indata!$B$24),D68-D69,\"\")","v":1.9402148311582457},{"$f":"IF(E51<=(Kalkylvärden!$B$6+Indata!$B$24),E68-E69,\"\")","v":0},{"$f":"IF(F51<=(Kalkylvärden!$B$6+Indata!$B$24),F68-F69,\"\")","v":0},{"$f":"IF(G51<=(Kalkylvärden!$B$6+Indata!$B$24),G68-G69,\"\")","v":0},{"$f":"IF(H51<=(Kalkylvärden!$B$6+Indata!$B$24),H68-H69,\"\")","v":0},{"$f":"IF(I51<=(Kalkylvärden!$B$6+Indata!$B$24),I68-I69,\"\")","v":0},{"$f":"IF(J51<=(Kalkylvärden!$B$6+Indata!$B$24),J68-J69,\"\")","v":0},{"$f":"IF(K51<=(Kalkylvärden!$B$6+Indata!$B$24),K68-K69,\"\")","v":0},{"$f":"IF(L51<=(Kalkylvärden!$B$6+Indata!$B$24),L68-L69,\"\")","v":0},{"$f":"IF(M51<=(Kalkylvärden!$B$6+Indata!$B$24),M68-M69,\"\")","v":0},{"$f":"IF(N51<=(Kalkylvärden!$B$6+Indata!$B$24),N68-N69,\"\")","v":0},{"$f":"IF(O51<=(Kalkylvärden!$B$6+Indata!$B$24),O68-O69,\"\")","v":0},{"$f":"IF(P51<=(Kalkylvärden!$B$6+Indata!$B$24),P68-P69,\"\")","v":0},{"$f":"IF(Q51<=(Kalkylvärden!$B$6+Indata!$B$24),Q68-Q69,\"\")","v":0},{"$f":"IF(R51<=(Kalkylvärden!$B$6+Indata!$B$24),R68-R69,\"\")","v":0},{"$f":"IF(S51<=(Kalkylvärden!$B$6+Indata!$B$24),S68-S69,\"\")","v":0},{"$f":"IF(T51<=(Kalkylvärden!$B$6+Indata!$B$24),T68-T69,\"\")","v":0},{"$f":"IF(U51<=(Kalkylvärden!$B$6+Indata!$B$24),U68-U69,\"\")","v":0},{"$f":"IF(V51<=(Kalkylvärden!$B$6+Indata!$B$24),V68-V69,\"\")","v":0},{"$f":"IF(W51<=(Kalkylvärden!$B$6+Indata!$B$24),W68-W69,\"\")","v":0},{"$f":"IF(X51<=(Kalkylvärden!$B$6+Indata!$B$24),X68-X69,\"\")","v":0},{"$f":"IF(Y51<=(Kalkylvärden!$B$6+Indata!$B$24),Y68-Y69,\"\")","v":0},{"$f":"IF(Z51<=(Kalkylvärden!$B$6+Indata!$B$24),Z68-Z69,\"\")","v":0},{"$f":"IF(AA51<=(Kalkylvärden!$B$6+Indata!$B$24),AA68-AA69,\"\")","v":0},{"$f":"IF(AB51<=(Kalkylvärden!$B$6+Indata!$B$24),AB68-AB69,\"\")","v":0},{"$f":"IF(AC51<=(Kalkylvärden!$B$6+Indata!$B$24),AC68-AC69,\"\")","v":0},{"$f":"IF(AD51<=(Kalkylvärden!$B$6+Indata!$B$24),AD68-AD69,\"\")","v":0},{"$f":"IF(AE51<=(Kalkylvärden!$B$6+Indata!$B$24),AE68-AE69,\"\")","v":0},{"$f":"IF(AF51<=(Kalkylvärden!$B$6+Indata!$B$24),AF68-AF69,\"\")","v":0},{"$f":"IF(AG51<=(Kalkylvärden!$B$6+Indata!$B$24),AG68-AG69,\"\")","v":0},{"$f":"IF(AH51<=(Kalkylvärden!$B$6+Indata!$B$24),AH68-AH69,\"\")","v":0},{"$f":"IF(AI51<=(Kalkylvärden!$B$6+Indata!$B$24),AI68-AI69,\"\")","v":0},{"$f":"IF(AJ51<=(Kalkylvärden!$B$6+Indata!$B$24),AJ68-AJ69,\"\")","v":0},{"$f":"IF(AK51<=(Kalkylvärden!$B$6+Indata!$B$24),AK68-AK69,\"\")","v":0},{"$f":"IF(AL51<=(Kalkylvärden!$B$6+Indata!$B$24),AL68-AL69,\"\")","v":0},{"$f":"IF(AM51<=(Kalkylvärden!$B$6+Indata!$B$24),AM68-AM69,\"\")","v":0},{"$f":"IF(AN51<=(Kalkylvärden!$B$6+Indata!$B$24),AN68-AN69,\"\")","v":0},{"$f":"IF(AO51<=(Kalkylvärden!$B$6+Indata!$B$24),AO68-AO69,\"\")","v":0},{"$f":"IF(AP51<=(Kalkylvärden!$B$6+Indata!$B$24),AP68-AP69,\"\")","v":0},{"$f":"IF(AQ51<=(Kalkylvärden!$B$6+Indata!$B$24),AQ68-AQ69,\"\")","v":""},{"$f":"IF(AR51<=(Kalkylvärden!$B$6+Indata!$B$24),AR68-AR69,\"\")","v":""},{"$f":"IF(AS51<=(Kalkylvärden!$B$6+Indata!$B$24),AS68-AS69,\"\")","v":""},{"$f":"IF(AT51<=(Kalkylvärden!$B$6+Indata!$B$24),AT68-AT69,\"\")","v":""},{"$f":"IF(AU51<=(Kalkylvärden!$B$6+Indata!$B$24),AU68-AU69,\"\")","v":""},{"$f":"IF(AV51<=(Kalkylvärden!$B$6+Indata!$B$24),AV68-AV69,\"\")","v":""},{"$f":"IF(AW51<=(Kalkylvärden!$B$6+Indata!$B$24),AW68-AW69,\"\")","v":""},{"$f":"IF(AX51<=(Kalkylvärden!$B$6+Indata!$B$24),AX68-AX69,\"\")","v":""},{"$f":"IF(AY51<=(Kalkylvärden!$B$6+Indata!$B$24),AY68-AY69,\"\")","v":""},{"$f":"IF(AZ51<=(Kalkylvärden!$B$6+Indata!$B$24),AZ68-AZ69,\"\")","v":""},{"$f":"IF(BA51<=(Kalkylvärden!$B$6+Indata!$B$24),BA68-BA69,\"\")","v":""},{"$f":"IF(BB51<=(Kalkylvärden!$B$6+Indata!$B$24),BB68-BB69,\"\")","v":""},{"$f":"IF(BC51<=(Kalkylvärden!$B$6+Indata!$B$24),BC68-BC69,\"\")","v":""},{"$f":"IF(BD51<=(Kalkylvärden!$B$6+Indata!$B$24),BD68-BD69,\"\")","v":""},{"$f":"IF(BE51<=(Kalkylvärden!$B$6+Indata!$B$24),BE68-BE69,\"\")","v":""},{"$f":"IF(BF51<=(Kalkylvärden!$B$6+Indata!$B$24),BF68-BF69,\"\")","v":""},{"$f":"IF(BG51<=(Kalkylvärden!$B$6+Indata!$B$24),BG68-BG69,\"\")","v":""},{"$f":"IF(BH51<=(Kalkylvärden!$B$6+Indata!$B$24),BH68-BH69,\"\")","v":""},{"$f":"IF(BI51<=(Kalkylvärden!$B$6+Indata!$B$24),BI68-BI69,\"\")","v":""},{"$f":"IF(BJ51<=(Kalkylvärden!$B$6+Indata!$B$24),BJ68-BJ69,\"\")","v":""},{"$f":"IF(BK51<=(Kalkylvärden!$B$6+Indata!$B$24),BK68-BK69,\"\")","v":""},{"$f":"IF(BL51<=(Kalkylvärden!$B$6+Indata!$B$24),BL68-BL69,\"\")","v":""},{"$f":"IF(BM51<=(Kalkylvärden!$B$6+Indata!$B$24),BM68-BM69,\"\")","v":""},{"$f":"IF(BN51<=(Kalkylvärden!$B$6+Indata!$B$24),BN68-BN69,\"\")","v":""},{"$f":"IF(BO51<=(Kalkylvärden!$B$6+Indata!$B$24),BO68-BO69,\"\")","v":""},{"$f":"IF(BP51<=(Kalkylvärden!$B$6+Indata!$B$24),BP68-BP69,\"\")","v":""},{"$f":"IF(BQ51<=(Kalkylvärden!$B$6+Indata!$B$24),BQ68-BQ69,\"\")","v":""},{"$f":"IF(BR51<=(Kalkylvärden!$B$6+Indata!$B$24),BR68-BR69,\"\")","v":""},{"$f":"IF(BS51<=(Kalkylvärden!$B$6+Indata!$B$24),BS68-BS69,\"\")","v":""}]
["Summa nuvärde SEK anläggningskostnader (mkr)",{"$f":"SUM(B70:BS70)","v":7.8799760738309477}]
[]
[]
[]
[]
[]
[]
[]
[]
["Reinvesteringskostnader"]
["År",{"$f":"Indata!B17","v":2028},{"$f":"B81+1","v":2029},{"$f":"C81+1","v":2030},{"$f":"D81+1","v":2031},{"$f":"E81+1","v":2032},{"$f":"F81+1","v":2033},{"$f":"Indata!H17","v":2034},{"$f":"H81+1","v":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,{"$f":"AN81+1","v":2067},2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
["Reinvkostnader UA (prisnivå 2019)",{"$f":"Indata!B18","v":0},{"$f":"Indata!C18","v":0},{"$f":"Indata!D18","v":0},{"$f":"Indata!E18","v":2},{"$f":"Indata!F18","v":2},{"$f":"Indata!G18","v":2},{"$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},{"$f":"Indata!BS18","v":0}]
["Reinvkostnader JA (prisnivå 2019)",{"$f":"Indata!B19","v":0},{"$f":"Indata!C19","v":0},{"$f":"Indata!D19","v":0},{"$f":"Indata!E19","v":1},{"$f":"Indata!F19","v":1},{"$f":"Indata!G19","v":1},{"$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},{"$f":"Indata!BS19","v":0}]
["SEK reinv.kostn. UA ",{"$f":"B82","v":0},{"$f":"C82","v":0},0,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO82","v":0},0,0,0,0]
["SEK reinv.kostn. JA ",{"$f":"B83","v":0},{"$f":"C83","v":0},0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO83","v":0},0,0,0,0]
["Nuvärde SEK reinv.kostn. UA",{"$f":"B84*B46","v":0},0,0,1.8590418262062005,1.814299090079827,1.7706332056992584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH84*AH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN84*BN46","v":0},0,0,0,0,0]
["Nuvärde SEK reinv.kostn. JA",{"$f":"B85*B46","v":0},{"$f":"C85*C46","v":0},0,0.92952091310310025,0.90714954503991352,0.88531660284962921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH85*AH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN85*BN46","v":0},0,0,0,0,0]
["Nuvärde SEK reinv.kostn. UA-JA",{"$f":"IF(B81<=(Indata!$B$26+Indata!$B$24),B86-B87,\"\")","v":0},{"$f":"IF(C81<=(Indata!$B$26+Indata!$B$24),C86-C87,\"\")","v":0},{"$f":"IF(D81<=(Indata!$B$26+Indata!$B$24),D86-D87,\"\")","v":0},{"$f":"IF(E81<=(Indata!$B$26+Indata!$B$24),E86-E87,\"\")","v":0.92952091310310025},{"$f":"IF(F81<=(Indata!$B$26+Indata!$B$24),F86-F87,\"\")","v":0.90714954503991352},{"$f":"IF(G81<=(Indata!$B$26+Indata!$B$24),G86-G87,\"\")","v":0.88531660284962921},{"$f":"IF(H81<=(Indata!$B$26+Indata!$B$24),H86-H87,\"\")","v":0},{"$f":"IF(I81<=(Indata!$B$26+Indata!$B$24),I86-I87,\"\")","v":0},{"$f":"IF(J81<=(Indata!$B$26+Indata!$B$24),J86-J87,\"\")","v":0},{"$f":"IF(K81<=(Indata!$B$26+Indata!$B$24),K86-K87,\"\")","v":0},{"$f":"IF(L81<=(Indata!$B$26+Indata!$B$24),L86-L87,\"\")","v":0},{"$f":"IF(M81<=(Indata!$B$26+Indata!$B$24),M86-M87,\"\")","v":0},{"$f":"IF(N81<=(Indata!$B$26+Indata!$B$24),N86-N87,\"\")","v":0},{"$f":"IF(O81<=(Indata!$B$26+Indata!$B$24),O86-O87,\"\")","v":0},{"$f":"IF(P81<=(Indata!$B$26+Indata!$B$24),P86-P87,\"\")","v":0},{"$f":"IF(Q81<=(Indata!$B$26+Indata!$B$24),Q86-Q87,\"\")","v":0},{"$f":"IF(R81<=(Indata!$B$26+Indata!$B$24),R86-R87,\"\")","v":0},{"$f":"IF(S81<=(Indata!$B$26+Indata!$B$24),S86-S87,\"\")","v":0},{"$f":"IF(T81<=(Indata!$B$26+Indata!$B$24),T86-T87,\"\")","v":0},{"$f":"IF(U81<=(Indata!$B$26+Indata!$B$24),U86-U87,\"\")","v":0},{"$f":"IF(V81<=(Indata!$B$26+Indata!$B$24),V86-V87,\"\")","v":0},{"$f":"IF(W81<=(Indata!$B$26+Indata!$B$24),W86-W87,\"\")","v":0},{"$f":"IF(X81<=(Indata!$B$26+Indata!$B$24),X86-X87,\"\")","v":0},{"$f":"IF(Y81<=(Indata!$B$26+Indata!$B$24),Y86-Y87,\"\")","v":0},{"$f":"IF(Z81<=(Indata!$B$26+Indata!$B$24),Z86-Z87,\"\")","v":0},{"$f":"IF(AA81<=(Indata!$B$26+Indata!$B$24),AA86-AA87,\"\")","v":0},{"$f":"IF(AB81<=(Indata!$B$26+Indata!$B$24),AB86-AB87,\"\")","v":0},{"$f":"IF(AC81<=(Indata!$B$26+Indata!$B$24),AC86-AC87,\"\")","v":0},{"$f":"IF(AD81<=(Indata!$B$26+Indata!$B$24),AD86-AD87,\"\")","v":0},{"$f":"IF(AE81<=(Indata!$B$26+Indata!$B$24),AE86-AE87,\"\")","v":0},{"$f":"IF(AF81<=(Indata!$B$26+Indata!$B$24),AF86-AF87,\"\")","v":0},{"$f":"IF(AG81<=(Indata!$B$26+Indata!$B$24),AG86-AG87,\"\")","v":0},{"$f":"IF(AH81<=(Indata!$B$26+Indata!$B$24),AH86-AH87,\"\")","v":0},{"$f":"IF(AI81<=(Indata!$B$26+Indata!$B$24),AI86-AI87,\"\")","v":0},{"$f":"IF(AJ81<=(Indata!$B$26+Indata!$B$24),AJ86-AJ87,\"\")","v":0},{"$f":"IF(AK81<=(Indata!$B$26+Indata!$B$24),AK86-AK87,\"\")","v":0},{"$f":"IF(AL81<=(Indata!$B$26+Indata!$B$24),AL86-AL87,\"\")","v":0},{"$f":"IF(AM81<=(Indata!$B$26+Indata!$B$24),AM86-AM87,\"\")","v":0},{"$f":"IF(AN81<=(Indata!$B$26+Indata!$B$24),AN86-AN87,\"\")","v":0},{"$f":"IF(AO81<=(Indata!$B$26+Indata!$B$24),AO86-AO87,\"\")","v":0},{"$f":"IF(AP81<=(Indata!$B$26+Indata!$B$24),AP86-AP87,\"\")","v":0},{"$f":"IF(AQ81<=(Indata!$B$26+Indata!$B$24),AQ86-AQ87,\"\")","v":0},{"$f":"IF(AR81<=(Indata!$B$26+Indata!$B$24),AR86-AR87,\"\")","v":0},{"$f":"IF(AS81<=(Indata!$B$26+Indata!$B$24),AS86-AS87,\"\")","v":0},{"$f":"IF(AT81<=(Indata!$B$26+Indata!$B$24),AT86-AT87,\"\")","v":""},{"$f":"IF(AU81<=(Indata!$B$26+Indata!$B$24),AU86-AU87,\"\")","v":""},{"$f":"IF(AV81<=(Indata!$B$26+Indata!$B$24),AV86-AV87,\"\")","v":""},{"$f":"IF(AW81<=(Indata!$B$26+Indata!$B$24),AW86-AW87,\"\")","v":""},{"$f":"IF(AX81<=(Indata!$B$26+Indata!$B$24),AX86-AX87,\"\")","v":""},{"$f":"IF(AY81<=(Indata!$B$26+Indata!$B$24),AY86-AY87,\"\")","v":""},{"$f":"IF(AZ81<=(Indata!$B$26+Indata!$B$24),AZ86-AZ87,\"\")","v":""},{"$f":"IF(BA81<=(Indata!$B$26+Indata!$B$24),BA86-BA87,\"\")","v":""},{"$f":"IF(BB81<=(Indata!$B$26+Indata!$B$24),BB86-BB87,\"\")","v":""},{"$f":"IF(BC81<=(Indata!$B$26+Indata!$B$24),BC86-BC87,\"\")","v":""},{"$f":"IF(BD81<=(Indata!$B$26+Indata!$B$24),BD86-BD87,\"\")","v":""},{"$f":"IF(BE81<=(Indata!$B$26+Indata!$B$24),BE86-BE87,\"\")","v":""},{"$f":"IF(BF81<=(Indata!$B$26+Indata!$B$24),BF86-BF87,\"\")","v":""},{"$f":"IF(BG81<=(Indata!$B$26+Indata!$B$24),BG86-BG87,\"\")","v":""},{"$f":"IF(BH81<=(Indata!$B$26+Indata!$B$24),BH86-BH87,\"\")","v":""},{"$f":"IF(BI81<=(Indata!$B$26+Indata!$B$24),BI86-BI87,\"\")","v":""},{"$f":"IF(BJ81<=(Indata!$B$26+Indata!$B$24),BJ86-BJ87,\"\")","v":""},{"$f":"IF(BK81<=(Indata!$B$26+Indata!$B$24),BK86-BK87,\"\")","v":""},{"$f":"IF(BL81<=(Indata!$B$26+Indata!$B$24),BL86-BL87,\"\")","v":""},{"$f":"IF(BM81<=(Indata!$B$26+Indata!$B$24),BM86-BM87,\"\")","v":""},{"$f":"IF(BN81<=(Indata!$B$26+Indata!$B$24),BN86-BN87,\"\")","v":""},{"$f":"IF(BO81<=(Indata!$B$26+Indata!$B$24),BO86-BO87,\"\")","v":""},{"$f":"IF(BP81<=(Indata!$B$26+Indata!$B$24),BP86-BP87,\"\")","v":""},{"$f":"IF(BQ81<=(Indata!$B$26+Indata!$B$24),BQ86-BQ87,\"\")","v":""},{"$f":"IF(BR81<=(Indata!$B$26+Indata!$B$24),BR86-BR87,\"\")","v":""},{"$f":"IF(BS81<=(Indata!$B$26+Indata!$B$24),BS86-BS87,\"\")","v":""}]
["Summa nuvärde SEK reinvkostnader (mkr)",{"$f":"SUM(B88:BS88)","v":2.7219870609926429}]
[]
["Skattefinansieringskostnad reinvesteringskostnader"]
[]
["Reinvkostnader UA (prisnivå 2019)",{"$f":"Indata!B18","v":0},{"$f":"Indata!C18","v":0},{"$f":"Indata!D18","v":0},{"$f":"Indata!E18","v":2},{"$f":"Indata!F18","v":2},{"$f":"Indata!G18","v":2},{"$f":"Indata!H18","v":0},{"$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}]
["Reinvkostnader JA (prisnivå 2019)",{"$f":"Indata!B19","v":0},{"$f":"Indata!C19","v":0},{"$f":"Indata!D19","v":0},{"$f":"Indata!E19","v":1},{"$f":"Indata!F19","v":1},{"$f":"Indata!G19","v":1},{"$f":"Indata!H19","v":0},{"$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 reinv.kostn. UA",{"$f":"B93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"C93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"D93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"E93*(Kalkylvärden!$B$5-1)","v":0.39999999999999991},{"$f":"F93*(Kalkylvärden!$B$5-1)","v":0.39999999999999991},{"$f":"G93*(Kalkylvärden!$B$5-1)","v":0.39999999999999991},{"$f":"H93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"I93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"J93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"K93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"L93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"M93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"N93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"O93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"P93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Q93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"R93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"S93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"T93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"U93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"V93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"W93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"X93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Y93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Z93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AA93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AB93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AC93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AD93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AE93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AF93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AG93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AH93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AI93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AJ93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AK93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AL93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AM93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AN93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AO93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AP93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AQ93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AR93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AS93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AT93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AU93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AV93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AW93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AX93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AY93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AZ93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BA93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BB93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BC93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BD93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BE93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BF93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BG93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BH93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BI93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BJ93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BK93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BL93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BM93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BN93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BO93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BP93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BQ93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BR93*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BS93*(Kalkylvärden!$B$5-1)","v":0}]
["SEK reinv.kostn. JA",{"$f":"B94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"C94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"D94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"E94*(Kalkylvärden!$B$5-1)","v":0.19999999999999996},{"$f":"F94*(Kalkylvärden!$B$5-1)","v":0.19999999999999996},{"$f":"G94*(Kalkylvärden!$B$5-1)","v":0.19999999999999996},{"$f":"H94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"I94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"J94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"K94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"L94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"M94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"N94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"O94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"P94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Q94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"R94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"S94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"T94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"U94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"V94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"W94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"X94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Y94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"Z94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AA94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AB94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AC94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AD94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AE94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AF94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AG94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AH94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AI94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AJ94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AK94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AL94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AM94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AN94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AO94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AP94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AQ94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AR94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AS94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AT94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AU94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AV94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AW94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AX94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AY94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"AZ94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BA94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BB94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BC94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BD94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BE94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BF94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BG94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BH94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BI94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BJ94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BK94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BL94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BM94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BN94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BO94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BP94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BQ94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BR94*(Kalkylvärden!$B$5-1)","v":0},{"$f":"BS94*(Kalkylvärden!$B$5-1)","v":0}]
["Nuvärde SEK reinv.kostn. UA",{"$f":"B95*B46","v":0},{"$f":"C95*C46","v":0},0,0.37180836524124,0.36285981801596534,0.35412664113985159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO95*BO46","v":0},0,0,0,0]
["Nuvärde SEK reinv.kostn. JA",{"$f":"B96*B46","v":0},{"$f":"C96*C46","v":0},0,0.18590418262062,0.18142990900798267,0.1770633205699258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO96*BO46","v":0},0,0,0,0]
["Nuvärde SEK reinv.kostn. UA-JA",{"$f":"IF(B81<=(Indata!$B$26+Indata!$B$24),B97-B98,\"\")","v":0},{"$f":"IF(C81<=(Indata!$B$26+Indata!$B$24),C97-C98,\"\")","v":0},{"$f":"IF(D81<=(Indata!$B$26+Indata!$B$24),D97-D98,\"\")","v":0},{"$f":"IF(E81<=(Indata!$B$26+Indata!$B$24),E97-E98,\"\")","v":0.18590418262062},{"$f":"IF(F81<=(Indata!$B$26+Indata!$B$24),F97-F98,\"\")","v":0.18142990900798267},{"$f":"IF(G81<=(Indata!$B$26+Indata!$B$24),G97-G98,\"\")","v":0.1770633205699258},{"$f":"IF(H81<=(Indata!$B$26+Indata!$B$24),H97-H98,\"\")","v":0},{"$f":"IF(I81<=(Indata!$B$26+Indata!$B$24),I97-I98,\"\")","v":0},{"$f":"IF(J81<=(Indata!$B$26+Indata!$B$24),J97-J98,\"\")","v":0},{"$f":"IF(K81<=(Indata!$B$26+Indata!$B$24),K97-K98,\"\")","v":0},{"$f":"IF(L81<=(Indata!$B$26+Indata!$B$24),L97-L98,\"\")","v":0},{"$f":"IF(M81<=(Indata!$B$26+Indata!$B$24),M97-M98,\"\")","v":0},{"$f":"IF(N81<=(Indata!$B$26+Indata!$B$24),N97-N98,\"\")","v":0},{"$f":"IF(O81<=(Indata!$B$26+Indata!$B$24),O97-O98,\"\")","v":0},{"$f":"IF(P81<=(Indata!$B$26+Indata!$B$24),P97-P98,\"\")","v":0},{"$f":"IF(Q81<=(Indata!$B$26+Indata!$B$24),Q97-Q98,\"\")","v":0},{"$f":"IF(R81<=(Indata!$B$26+Indata!$B$24),R97-R98,\"\")","v":0},{"$f":"IF(S81<=(Indata!$B$26+Indata!$B$24),S97-S98,\"\")","v":0},{"$f":"IF(T81<=(Indata!$B$26+Indata!$B$24),T97-T98,\"\")","v":0},{"$f":"IF(U81<=(Indata!$B$26+Indata!$B$24),U97-U98,\"\")","v":0},{"$f":"IF(V81<=(Indata!$B$26+Indata!$B$24),V97-V98,\"\")","v":0},{"$f":"IF(W81<=(Indata!$B$26+Indata!$B$24),W97-W98,\"\")","v":0},{"$f":"IF(X81<=(Indata!$B$26+Indata!$B$24),X97-X98,\"\")","v":0},{"$f":"IF(Y81<=(Indata!$B$26+Indata!$B$24),Y97-Y98,\"\")","v":0},{"$f":"IF(Z81<=(Indata!$B$26+Indata!$B$24),Z97-Z98,\"\")","v":0},{"$f":"IF(AA81<=(Indata!$B$26+Indata!$B$24),AA97-AA98,\"\")","v":0},{"$f":"IF(AB81<=(Indata!$B$26+Indata!$B$24),AB97-AB98,\"\")","v":0},{"$f":"IF(AC81<=(Indata!$B$26+Indata!$B$24),AC97-AC98,\"\")","v":0},{"$f":"IF(AD81<=(Indata!$B$26+Indata!$B$24),AD97-AD98,\"\")","v":0},{"$f":"IF(AE81<=(Indata!$B$26+Indata!$B$24),AE97-AE98,\"\")","v":0},{"$f":"IF(AF81<=(Indata!$B$26+Indata!$B$24),AF97-AF98,\"\")","v":0},{"$f":"IF(AG81<=(Indata!$B$26+Indata!$B$24),AG97-AG98,\"\")","v":0},{"$f":"IF(AH81<=(Indata!$B$26+Indata!$B$24),AH97-AH98,\"\")","v":0},{"$f":"IF(AI81<=(Indata!$B$26+Indata!$B$24),AI97-AI98,\"\")","v":0},{"$f":"IF(AJ81<=(Indata!$B$26+Indata!$B$24),AJ97-AJ98,\"\")","v":0},{"$f":"IF(AK81<=(Indata!$B$26+Indata!$B$24),AK97-AK98,\"\")","v":0},{"$f":"IF(AL81<=(Indata!$B$26+Indata!$B$24),AL97-AL98,\"\")","v":0},{"$f":"IF(AM81<=(Indata!$B$26+Indata!$B$24),AM97-AM98,\"\")","v":0},{"$f":"IF(AN81<=(Indata!$B$26+Indata!$B$24),AN97-AN98,\"\")","v":0},{"$f":"IF(AO81<=(Indata!$B$26+Indata!$B$24),AO97-AO98,\"\")","v":0},{"$f":"IF(AP81<=(Indata!$B$26+Indata!$B$24),AP97-AP98,\"\")","v":0},{"$f":"IF(AQ81<=(Indata!$B$26+Indata!$B$24),AQ97-AQ98,\"\")","v":0},{"$f":"IF(AR81<=(Indata!$B$26+Indata!$B$24),AR97-AR98,\"\")","v":0},{"$f":"IF(AS81<=(Indata!$B$26+Indata!$B$24),AS97-AS98,\"\")","v":0},{"$f":"IF(AT81<=(Indata!$B$26+Indata!$B$24),AT97-AT98,\"\")","v":""},{"$f":"IF(AU81<=(Indata!$B$26+Indata!$B$24),AU97-AU98,\"\")","v":""},{"$f":"IF(AV81<=(Indata!$B$26+Indata!$B$24),AV97-AV98,\"\")","v":""},{"$f":"IF(AW81<=(Indata!$B$26+Indata!$B$24),AW97-AW98,\"\")","v":""},{"$f":"IF(AX81<=(Indata!$B$26+Indata!$B$24),AX97-AX98,\"\")","v":""},{"$f":"IF(AY81<=(Indata!$B$26+Indata!$B$24),AY97-AY98,\"\")","v":""},{"$f":"IF(AZ81<=(Indata!$B$26+Indata!$B$24),AZ97-AZ98,\"\")","v":""},{"$f":"IF(BA81<=(Indata!$B$26+Indata!$B$24),BA97-BA98,\"\")","v":""},{"$f":"IF(BB81<=(Indata!$B$26+Indata!$B$24),BB97-BB98,\"\")","v":""},{"$f":"IF(BC81<=(Indata!$B$26+Indata!$B$24),BC97-BC98,\"\")","v":""},{"$f":"IF(BD81<=(Indata!$B$26+Indata!$B$24),BD97-BD98,\"\")","v":""},{"$f":"IF(BE81<=(Indata!$B$26+Indata!$B$24),BE97-BE98,\"\")","v":""},{"$f":"IF(BF81<=(Indata!$B$26+Indata!$B$24),BF97-BF98,\"\")","v":""},{"$f":"IF(BG81<=(Indata!$B$26+Indata!$B$24),BG97-BG98,\"\")","v":""},{"$f":"IF(BH81<=(Indata!$B$26+Indata!$B$24),BH97-BH98,\"\")","v":""},{"$f":"IF(BI81<=(Indata!$B$26+Indata!$B$24),BI97-BI98,\"\")","v":""},{"$f":"IF(BJ81<=(Indata!$B$26+Indata!$B$24),BJ97-BJ98,\"\")","v":""},{"$f":"IF(BK81<=(Indata!$B$26+Indata!$B$24),BK97-BK98,\"\")","v":""},{"$f":"IF(BL81<=(Indata!$B$26+Indata!$B$24),BL97-BL98,\"\")","v":""},{"$f":"IF(BM81<=(Indata!$B$26+Indata!$B$24),BM97-BM98,\"\")","v":""},{"$f":"IF(BN81<=(Indata!$B$26+Indata!$B$24),BN97-BN98,\"\")","v":""},{"$f":"IF(BO81<=(Indata!$B$26+Indata!$B$24),BO97-BO98,\"\")","v":""},{"$f":"IF(BP81<=(Indata!$B$26+Indata!$B$24),BP97-BP98,\"\")","v":""},{"$f":"IF(BQ81<=(Indata!$B$26+Indata!$B$24),BQ97-BQ98,\"\")","v":""},{"$f":"IF(BR81<=(Indata!$B$26+Indata!$B$24),BR97-BR98,\"\")","v":""},{"$f":"IF(BS81<=(Indata!$B$26+Indata!$B$24),BS97-BS98,\"\")","v":""}]
["Summa nuvärde SEK reinvkostnader (mkr)",{"$f":"SUM(B99:BS99)","v":0.54439741219852844}]
[]
[]
[]
[]
[]
[]
[]
["Diskontering av effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B109+1","v":2032},{"$f":"C109+1","v":2033},{"$f":"D109+1","v":2034},{"$f":"E109+1","v":2035},{"$f":"F109+1","v":2036},{"$f":"G109+1","v":2037},{"$f":"H109+1","v":2038},{"$f":"I109+1","v":2039},{"$f":"J109+1","v":2040},{"$f":"K109+1","v":2041},{"$f":"L109+1","v":2042},{"$f":"M109+1","v":2043},{"$f":"N109+1","v":2044},{"$f":"O109+1","v":2045},{"$f":"P109+1","v":2046},{"$f":"Q109+1","v":2047},{"$f":"R109+1","v":2048},{"$f":"S109+1","v":2049},{"$f":"T109+1","v":2050},{"$f":"U109+1","v":2051},{"$f":"V109+1","v":2052},{"$f":"W109+1","v":2053},{"$f":"X109+1","v":2054},{"$f":"Y109+1","v":2055},{"$f":"Z109+1","v":2056},{"$f":"AA109+1","v":2057},{"$f":"AB109+1","v":2058},{"$f":"AC109+1","v":2059},{"$f":"AD109+1","v":2060},{"$f":"AE109+1","v":2061},{"$f":"AF109+1","v":2062},{"$f":"AG109+1","v":2063},{"$f":"AH109+1","v":2064},{"$f":"AI109+1","v":2065},{"$f":"AJ109+1","v":2066},{"$f":"AK109+1","v":2067},{"$f":"AL109+1","v":2068},{"$f":"AM109+1","v":2069},{"$f":"AN109+1","v":2070},{"$f":"AO109+1","v":2071},{"$f":"AP109+1","v":2072},{"$f":"AQ109+1","v":2073},{"$f":"AR109+1","v":2074},{"$f":"AS109+1","v":2075},{"$f":"AT109+1","v":2076},{"$f":"AU109+1","v":2077},{"$f":"AV109+1","v":2078},{"$f":"AW109+1","v":2079},{"$f":"AX109+1","v":2080},{"$f":"AY109+1","v":2081},{"$f":"AZ109+1","v":2082},{"$f":"BA109+1","v":2083},{"$f":"BB109+1","v":2084},{"$f":"BC109+1","v":2085},{"$f":"BD109+1","v":2086},{"$f":"BE109+1","v":2087},{"$f":"BF109+1","v":2088},{"$f":"BG109+1","v":2089},{"$f":"BH109+1","v":2090},{"$f":"BI109+1","v":2091},{"$f":"BJ109+1","v":2092},{"$f":"BK109+1","v":2093},{"$f":"BL109+1","v":2094},{"$f":"BM109+1","v":2095},{"$f":"BN109+1","v":2096},{"$f":"BO109+1","v":2097},{"$f":"BP109+1","v":2098},{"$f":"BQ109+1","v":2099},{"$f":"BR109+1","v":2100}]
["År (nr)",{"$f":"Indata!B25","v":3},{"$f":"B110+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
["Diskonteringsfaktor",{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!B110)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C110)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D110)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E110)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F110)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G110)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H110)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I110)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J110)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K110)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L110)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M110)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N110)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O110)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P110)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q110)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R110)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S110)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T110)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U110)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V110)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W110)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X110)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y110)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z110)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA110)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB110)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC110)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD110)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE110)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF110)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG110)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH110)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI110)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ110)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK110)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL110)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM110)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN110)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO110)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP110)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ110)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR110)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS110)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT110)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU110)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV110)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW110)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX110)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY110)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ110)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA110)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB110)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC110)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD110)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE110)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF110)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG110)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH110)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI110)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ110)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK110)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL110)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM110)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN110)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO110)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP110)","v":10.737029237362496},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ110)","v":11.112825260670185},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR110)","v":11.501774144793639},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS110)","v":11.904336239861415}]
[]
["Trafiktillväxt"]
["Trafiktillväxt (Pb och Lb)",{"$f":"IF(Diskontering!B109>Kalkylvärden!$B7,A114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(B109-Kalkylvärden!$B6))","v":1.0456783749999996},{"$f":"IF(Diskontering!C109>Kalkylvärden!$B7,B114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(C109-Kalkylvärden!$B6))","v":1.0613635506249994},{"$f":"IF(Diskontering!D109>Kalkylvärden!$B7,C114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(D109-Kalkylvärden!$B6))","v":1.0772840038843743},{"$f":"IF(Diskontering!E109>Kalkylvärden!$B7,D114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(E109-Kalkylvärden!$B6))","v":1.0934432639426397},{"$f":"IF(Diskontering!F109>Kalkylvärden!$B7,E114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(F109-Kalkylvärden!$B6))","v":1.1098449129017791},{"$f":"IF(Diskontering!G109>Kalkylvärden!$B7,F114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(G109-Kalkylvärden!$B6))","v":1.1264925865953057},{"$f":"IF(Diskontering!H109>Kalkylvärden!$B7,G114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(H109-Kalkylvärden!$B6))","v":1.1433899753942351},{"$f":"IF(Diskontering!I109>Kalkylvärden!$B7,H114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(I109-Kalkylvärden!$B6))","v":1.1605408250251485},{"$f":"IF(Diskontering!J109>Kalkylvärden!$B7,I114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(J109-Kalkylvärden!$B6))","v":1.1779489374005256},{"$f":"IF(Diskontering!K109>Kalkylvärden!$B7,J114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(K109-Kalkylvärden!$B6))","v":1.1956181714615333},{"$f":"IF(Diskontering!L109>Kalkylvärden!$B7,K114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(L109-Kalkylvärden!$B6))","v":1.2135524440334562},{"$f":"IF(Diskontering!M109>Kalkylvärden!$B7,L114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(M109-Kalkylvärden!$B6))","v":1.2317557306939577},{"$f":"IF(Diskontering!N109>Kalkylvärden!$B7,M114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(N109-Kalkylvärden!$B6))","v":1.2502320666543669},{"$f":"IF(Diskontering!O109>Kalkylvärden!$B7,N114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(O109-Kalkylvärden!$B6))","v":1.2689855476541823},{"$f":"IF(Diskontering!P109>Kalkylvärden!$B7,O114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(P109-Kalkylvärden!$B6))","v":1.2880203308689948},{"$f":"IF(Diskontering!Q109>Kalkylvärden!$B7,P114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(Q109-Kalkylvärden!$B6))","v":1.2944604325233398},{"$f":"IF(Diskontering!R109>Kalkylvärden!$B7,Q114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(R109-Kalkylvärden!$B6))","v":1.3009327346859563},{"$f":"IF(Diskontering!S109>Kalkylvärden!$B7,R114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(S109-Kalkylvärden!$B6))","v":1.3074373983593859},{"$f":"IF(Diskontering!T109>Kalkylvärden!$B7,S114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(T109-Kalkylvärden!$B6))","v":1.3139745853511826},{"$f":"IF(Diskontering!U109>Kalkylvärden!$B7,T114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(U109-Kalkylvärden!$B6))","v":1.3205444582779384},{"$f":"IF(Diskontering!V109>Kalkylvärden!$B7,U114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(V109-Kalkylvärden!$B6))","v":1.327147180569328},{"$f":"IF(Diskontering!W109>Kalkylvärden!$B7,V114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(W109-Kalkylvärden!$B6))","v":1.3337829164721746},{"$f":"IF(Diskontering!X109>Kalkylvärden!$B7,W114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(X109-Kalkylvärden!$B6))","v":1.3404518310545352},{"$f":"IF(Diskontering!Y109>Kalkylvärden!$B7,X114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(Y109-Kalkylvärden!$B6))","v":1.3471540902098078},{"$f":"IF(Diskontering!Z109>Kalkylvärden!$B7,Y114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(Z109-Kalkylvärden!$B6))","v":1.3538898606608567},{"$f":"IF(Diskontering!AA109>Kalkylvärden!$B7,Z114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AA109-Kalkylvärden!$B6))","v":1.3606593099641608},{"$f":"IF(Diskontering!AB109>Kalkylvärden!$B7,AA114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AB109-Kalkylvärden!$B6))","v":1.3674626065139814},{"$f":"IF(Diskontering!AC109>Kalkylvärden!$B7,AB114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AC109-Kalkylvärden!$B6))","v":1.3742999195465513},{"$f":"IF(Diskontering!AD109>Kalkylvärden!$B7,AC114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AD109-Kalkylvärden!$B6))","v":1.3811714191442839},{"$f":"IF(Diskontering!AE109>Kalkylvärden!$B7,AD114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AE109-Kalkylvärden!$B6))","v":1.3880772762400051},{"$f":"IF(Diskontering!AF109>Kalkylvärden!$B7,AE114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AF109-Kalkylvärden!$B6))","v":1.395017662621205},{"$f":"IF(Diskontering!AG109>Kalkylvärden!$B7,AF114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AG109-Kalkylvärden!$B6))","v":1.4019927509343109},{"$f":"IF(Diskontering!AH109>Kalkylvärden!$B7,AG114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AH109-Kalkylvärden!$B6))","v":1.4090027146889823},{"$f":"IF(Diskontering!AI109>Kalkylvärden!$B7,AH114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AI109-Kalkylvärden!$B6))","v":1.4160477282624271},{"$f":"IF(Diskontering!AJ109>Kalkylvärden!$B7,AI114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AJ109-Kalkylvärden!$B6))","v":1.4231279669037391},{"$f":"IF(Diskontering!AK109>Kalkylvärden!$B7,AJ114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AK109-Kalkylvärden!$B6))","v":1.4302436067382576},{"$f":"IF(Diskontering!AL109>Kalkylvärden!$B7,AK114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AL109-Kalkylvärden!$B6))","v":1.4373948247719488},{"$f":"IF(Diskontering!AM109>Kalkylvärden!$B7,AL114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AM109-Kalkylvärden!$B6))","v":1.4445817988958083},{"$f":"IF(Diskontering!AN109>Kalkylvärden!$B7,AM114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AN109-Kalkylvärden!$B6))","v":1.4518047078902871},{"$f":"IF(Diskontering!AO109>Kalkylvärden!$B7,AN114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AO109-Kalkylvärden!$B6))","v":1.4590637314297383},{"$f":"IF(Diskontering!AP109>Kalkylvärden!$B7,AO114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AP109-Kalkylvärden!$B6))","v":1.4663590500868868},{"$f":"IF(Diskontering!AQ109>Kalkylvärden!$B7,AP114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AQ109-Kalkylvärden!$B6))","v":1.4736908453373212},{"$f":"IF(Diskontering!AR109>Kalkylvärden!$B7,AQ114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AR109-Kalkylvärden!$B6))","v":1.4810592995640077},{"$f":"IF(Diskontering!AS109>Kalkylvärden!$B7,AR114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AS109-Kalkylvärden!$B6))","v":1.4884645960618277},{"$f":"IF(Diskontering!AT109>Kalkylvärden!$B7,AS114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AT109-Kalkylvärden!$B6))","v":1.4959069190421366},{"$f":"IF(Diskontering!AU109>Kalkylvärden!$B7,AT114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AU109-Kalkylvärden!$B6))","v":1.5033864536373471},{"$f":"IF(Diskontering!AV109>Kalkylvärden!$B7,AU114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AV109-Kalkylvärden!$B6))","v":1.5109033859055336},{"$f":"IF(Diskontering!AW109>Kalkylvärden!$B7,AV114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AW109-Kalkylvärden!$B6))","v":1.5184579028350611},{"$f":"IF(Diskontering!AX109>Kalkylvärden!$B7,AW114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AX109-Kalkylvärden!$B6))","v":1.5260501923492362},{"$f":"IF(Diskontering!AY109>Kalkylvärden!$B7,AX114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AY109-Kalkylvärden!$B6))","v":1.5336804433109823},{"$f":"IF(Diskontering!AZ109>Kalkylvärden!$B7,AY114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(AZ109-Kalkylvärden!$B6))","v":1.541348845527537},{"$f":"IF(Diskontering!BA109>Kalkylvärden!$B7,AZ114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BA109-Kalkylvärden!$B6))","v":1.5490555897551745},{"$f":"IF(Diskontering!BB109>Kalkylvärden!$B7,BA114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BB109-Kalkylvärden!$B6))","v":1.5568008677039502},{"$f":"IF(Diskontering!BC109>Kalkylvärden!$B7,BB114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BC109-Kalkylvärden!$B6))","v":1.5645848720424698},{"$f":"IF(Diskontering!BD109>Kalkylvärden!$B7,BC114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BD109-Kalkylvärden!$B6))","v":1.5724077964026819},{"$f":"IF(Diskontering!BE109>Kalkylvärden!$B7,BD114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BE109-Kalkylvärden!$B6))","v":1.5802698353846951},{"$f":"IF(Diskontering!BF109>Kalkylvärden!$B7,BE114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BF109-Kalkylvärden!$B6))","v":1.5881711845616184},{"$f":"IF(Diskontering!BG109>Kalkylvärden!$B7,BF114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BG109-Kalkylvärden!$B6))","v":1.5961120404844265},{"$f":"IF(Diskontering!BH109>Kalkylvärden!$B7,BG114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BH109-Kalkylvärden!$B6))","v":1.6040926006868483},{"$f":"IF(Diskontering!BI109>Kalkylvärden!$B7,BH114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BI109-Kalkylvärden!$B6))","v":1.6121130636902825},{"$f":"IF(Diskontering!BJ109>Kalkylvärden!$B7,BI114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BJ109-Kalkylvärden!$B6))","v":1.6201736290087339},{"$f":"IF(Diskontering!BK109>Kalkylvärden!$B7,BJ114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BK109-Kalkylvärden!$B6))","v":1.6282744971537773},{"$f":"IF(Diskontering!BL109>Kalkylvärden!$B7,BK114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BL109-Kalkylvärden!$B6))","v":1.6364158696395459},{"$f":"IF(Diskontering!BM109>Kalkylvärden!$B7,BL114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BM109-Kalkylvärden!$B6))","v":1.6445979489877434},{"$f":"IF(Diskontering!BN109>Kalkylvärden!$B7,BM114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BN109-Kalkylvärden!$B6))","v":1.652820938732682},{"$f":"IF(Diskontering!BO109>Kalkylvärden!$B7,BN114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BO109-Kalkylvärden!$B6))","v":1.6610850434263453},{"$f":"IF(Diskontering!BP109>Kalkylvärden!$B7,BO114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BP109-Kalkylvärden!$B6))","v":1.6693904686434768},{"$f":"IF(Diskontering!BQ109>Kalkylvärden!$B7,BP114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BQ109-Kalkylvärden!$B6))","v":1.677737420986694},{"$f":"IF(Diskontering!BR109>Kalkylvärden!$B7,BQ114*(1+Diskontering!$B7/100),(1+Diskontering!$B6/100)^(BR109-Kalkylvärden!$B6))","v":1.6861261080916272}]
["Trafiktillväxt (antal tåg)",{"$f":"IF(Diskontering!B109>Kalkylvärden!$B7,A115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(B109-Kalkylvärden!$B6))","v":1.0741747218443864},{"$f":"IF(Diskontering!C109>Kalkylvärden!$B7,B115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(C109-Kalkylvärden!$B6))","v":1.1001027173446636},{"$f":"IF(Diskontering!D109>Kalkylvärden!$B7,C115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(D109-Kalkylvärden!$B6))","v":1.1266565523261642},{"$f":"IF(Diskontering!E109>Kalkylvärden!$B7,D115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(E109-Kalkylvärden!$B6))","v":1.1538513330494649},{"$f":"IF(Diskontering!F109>Kalkylvärden!$B7,E115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(F109-Kalkylvärden!$B6))","v":1.1817025304039577},{"$f":"IF(Diskontering!G109>Kalkylvärden!$B7,F115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(G109-Kalkylvärden!$B6))","v":1.2102259887091127},{"$f":"IF(Diskontering!H109>Kalkylvärden!$B7,G115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(H109-Kalkylvärden!$B6))","v":1.2394379347281834},{"$f":"IF(Diskontering!I109>Kalkylvärden!$B7,H115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(I109-Kalkylvärden!$B6))","v":1.2693549868994787},{"$f":"IF(Diskontering!J109>Kalkylvärden!$B7,I115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(J109-Kalkylvärden!$B6))","v":1.2999941647904587},{"$f":"IF(Diskontering!K109>Kalkylvärden!$B7,J115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(K109-Kalkylvärden!$B6))","v":1.3313728987800271},{"$f":"IF(Diskontering!L109>Kalkylvärden!$B7,K115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(L109-Kalkylvärden!$B6))","v":1.3635090399745322},{"$f":"IF(Diskontering!M109>Kalkylvärden!$B7,L115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(M109-Kalkylvärden!$B6))","v":1.3964208703631162},{"$f":"IF(Diskontering!N109>Kalkylvärden!$B7,M115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(N109-Kalkylvärden!$B6))","v":1.4301271132181901},{"$f":"IF(Diskontering!O109>Kalkylvärden!$B7,N115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(O109-Kalkylvärden!$B6))","v":1.4646469437469494},{"$f":"IF(Diskontering!P109>Kalkylvärden!$B7,O115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(P109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!Q109>Kalkylvärden!$B7,P115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(Q109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!R109>Kalkylvärden!$B7,Q115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(R109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!S109>Kalkylvärden!$B7,R115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(S109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!T109>Kalkylvärden!$B7,S115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(T109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!U109>Kalkylvärden!$B7,T115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(U109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!V109>Kalkylvärden!$B7,U115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(V109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!W109>Kalkylvärden!$B7,V115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(W109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!X109>Kalkylvärden!$B7,W115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(X109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!Y109>Kalkylvärden!$B7,X115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(Y109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!Z109>Kalkylvärden!$B7,Y115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(Z109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AA109>Kalkylvärden!$B7,Z115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AA109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AB109>Kalkylvärden!$B7,AA115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AB109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AC109>Kalkylvärden!$B7,AB115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AC109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AD109>Kalkylvärden!$B7,AC115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AD109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AE109>Kalkylvärden!$B7,AD115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AE109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AF109>Kalkylvärden!$B7,AE115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AF109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AG109>Kalkylvärden!$B7,AF115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AG109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AH109>Kalkylvärden!$B7,AG115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AH109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AI109>Kalkylvärden!$B7,AH115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AI109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AJ109>Kalkylvärden!$B7,AI115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AJ109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AK109>Kalkylvärden!$B7,AJ115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AK109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AL109>Kalkylvärden!$B7,AK115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AL109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AM109>Kalkylvärden!$B7,AL115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AM109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AN109>Kalkylvärden!$B7,AM115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AN109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AO109>Kalkylvärden!$B7,AN115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AO109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AP109>Kalkylvärden!$B7,AO115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AP109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AQ109>Kalkylvärden!$B7,AP115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AQ109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AR109>Kalkylvärden!$B7,AQ115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AR109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AS109>Kalkylvärden!$B7,AR115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AS109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AT109>Kalkylvärden!$B7,AS115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AT109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AU109>Kalkylvärden!$B7,AT115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AU109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AV109>Kalkylvärden!$B7,AU115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AV109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AW109>Kalkylvärden!$B7,AV115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AW109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AX109>Kalkylvärden!$B7,AW115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AX109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AY109>Kalkylvärden!$B7,AX115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AY109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!AZ109>Kalkylvärden!$B7,AY115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(AZ109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BA109>Kalkylvärden!$B7,AZ115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BA109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BB109>Kalkylvärden!$B7,BA115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BB109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BC109>Kalkylvärden!$B7,BB115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BC109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BD109>Kalkylvärden!$B7,BC115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BD109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BE109>Kalkylvärden!$B7,BD115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BE109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BF109>Kalkylvärden!$B7,BE115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BF109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BG109>Kalkylvärden!$B7,BF115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BG109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BH109>Kalkylvärden!$B7,BG115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BH109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BI109>Kalkylvärden!$B7,BH115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BI109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BJ109>Kalkylvärden!$B7,BI115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BJ109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BK109>Kalkylvärden!$B7,BJ115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BK109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BL109>Kalkylvärden!$B7,BK115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BL109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BM109>Kalkylvärden!$B7,BL115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BM109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BN109>Kalkylvärden!$B7,BM115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BN109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BO109>Kalkylvärden!$B7,BN115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BO109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BP109>Kalkylvärden!$B7,BO115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BP109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BQ109>Kalkylvärden!$B7,BP115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BQ109-Kalkylvärden!$B6))","v":1.4999999999999964},{"$f":"IF(Diskontering!BR109>Kalkylvärden!$B7,BQ115*(1+Diskontering!$B10/100),(1+Diskontering!$B9/100)^(BR109-Kalkylvärden!$B6))","v":1.4999999999999964}]
["Trafiktillväxt (Gång och cykel)",{"$f":"IF(Diskontering!B109>Kalkylvärden!$B7,A116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(B109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!C109>Kalkylvärden!$B7,B116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(C109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!D109>Kalkylvärden!$B7,C116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(D109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!E109>Kalkylvärden!$B7,D116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(E109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!F109>Kalkylvärden!$B7,E116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(F109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!G109>Kalkylvärden!$B7,F116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(G109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!H109>Kalkylvärden!$B7,G116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(H109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!I109>Kalkylvärden!$B7,H116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(I109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!J109>Kalkylvärden!$B7,I116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(J109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!K109>Kalkylvärden!$B7,J116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(K109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!L109>Kalkylvärden!$B7,K116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(L109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!M109>Kalkylvärden!$B7,L116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(M109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!N109>Kalkylvärden!$B7,M116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(N109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!O109>Kalkylvärden!$B7,N116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(O109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!P109>Kalkylvärden!$B7,O116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(P109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Q109>Kalkylvärden!$B7,P116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(Q109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!R109>Kalkylvärden!$B7,Q116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(R109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!S109>Kalkylvärden!$B7,R116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(S109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!T109>Kalkylvärden!$B7,S116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(T109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!U109>Kalkylvärden!$B7,T116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(U109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!V109>Kalkylvärden!$B7,U116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(V109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!W109>Kalkylvärden!$B7,V116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(W109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!X109>Kalkylvärden!$B7,W116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(X109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Y109>Kalkylvärden!$B7,X116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(Y109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Z109>Kalkylvärden!$B7,Y116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(Z109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AA109>Kalkylvärden!$B7,Z116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AA109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AB109>Kalkylvärden!$B7,AA116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AB109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AC109>Kalkylvärden!$B7,AB116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AC109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AD109>Kalkylvärden!$B7,AC116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AD109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AE109>Kalkylvärden!$B7,AD116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AE109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AF109>Kalkylvärden!$B7,AE116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AF109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AG109>Kalkylvärden!$B7,AF116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AG109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AH109>Kalkylvärden!$B7,AG116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AH109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AI109>Kalkylvärden!$B7,AH116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AI109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AJ109>Kalkylvärden!$B7,AI116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AJ109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AK109>Kalkylvärden!$B7,AJ116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AK109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AL109>Kalkylvärden!$B7,AK116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AL109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AM109>Kalkylvärden!$B7,AL116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AM109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AN109>Kalkylvärden!$B7,AM116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AN109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AO109>Kalkylvärden!$B7,AN116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AO109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AP109>Kalkylvärden!$B7,AO116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AP109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AQ109>Kalkylvärden!$B7,AP116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AQ109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AR109>Kalkylvärden!$B7,AQ116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AR109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AS109>Kalkylvärden!$B7,AR116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AS109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AT109>Kalkylvärden!$B7,AS116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AT109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AU109>Kalkylvärden!$B7,AT116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AU109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AV109>Kalkylvärden!$B7,AU116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AV109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AW109>Kalkylvärden!$B7,AV116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AW109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AX109>Kalkylvärden!$B7,AW116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AX109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AY109>Kalkylvärden!$B7,AX116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AY109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AZ109>Kalkylvärden!$B7,AY116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(AZ109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BA109>Kalkylvärden!$B7,AZ116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BA109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BB109>Kalkylvärden!$B7,BA116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BB109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BC109>Kalkylvärden!$B7,BB116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BC109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BD109>Kalkylvärden!$B7,BC116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BD109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BE109>Kalkylvärden!$B7,BD116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BE109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BF109>Kalkylvärden!$B7,BE116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BF109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BG109>Kalkylvärden!$B7,BF116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BG109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BH109>Kalkylvärden!$B7,BG116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BH109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BI109>Kalkylvärden!$B7,BH116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BI109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BJ109>Kalkylvärden!$B7,BI116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BJ109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BK109>Kalkylvärden!$B7,BJ116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BK109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BL109>Kalkylvärden!$B7,BK116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BL109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BM109>Kalkylvärden!$B7,BL116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BM109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BN109>Kalkylvärden!$B7,BM116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BN109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BO109>Kalkylvärden!$B7,BN116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BO109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BP109>Kalkylvärden!$B7,BO116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BP109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BQ109>Kalkylvärden!$B7,BP116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BQ109-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BR109>Kalkylvärden!$B7,BQ116*(1+Diskontering!$B13/100),(1+Diskontering!$B12/100)^(BR109-Kalkylvärden!$B6))","v":1}]
["Trafiktillväxt (Pb och Lb) * Trafiktillväxt (antal tåg)",{"$f":"B114*B115","v":1.1232412776043146},{"$f":"C114*C115","v":1.1676089261331424},{"$f":"D114*D115","v":1.2137290816924953},{"$f":"E114*E115","v":1.2616709677141726},1.3115065419319925,1.3633106043857897,1.4171609096915392,1.4731382837461076,1.5313267450418047,1.591813630772817,1.654689727922805,1.7200494095304126,1.7879907763372216,1.8586158040307468,1.9320304963034876,1.941690648785005,1.9513991020289299,1.9611560975390743,1.9709618780267693,1.9808166874169029,1.9907207708539874,2.0006743747082574,2.010677746581798,2.020731135314707,2.0308347909912801,2.0409889649462363,2.0511939097709675,2.0614498793198219,2.0717571287164209,2.0821159143600028,2.0925264939318025,2.1029891264014613,2.1135040720334684,2.1240715923936357,2.1346919503556037,2.1453654101073814,2.1560922371579183,2.1668726983437074,2.1777070618354255,2.1885955971446025,2.1995385751303251,2.2105362680059764,2.2215889493460064,2.2326968940927361,2.2438603785631996,2.2550796804560154,2.2663550788582949,2.2776868542525861,2.2890752885238488,2.3005206649664678,2.3120232682913002,2.3235833846327565,2.3352013015559199,2.3468773080636991,2.3586116946040172,2.3704047530770369,2.3822567768424219,2.394168060726634,2.4061389010302667,2.4181695955354181,2.4302604435130952,2.4424117457306602,2.4546238044593132,2.4668969234816092,2.4792314080990172,{"$f":"BO114*BO115","v":2.4916275651395119},2.5040857029652095,2.5166061314800352,2.5291891621374347]
["Trafiktillväxt (antal tåg) * (Gång och cykel)",{"$f":"B115*B116","v":1.0741747218443864},{"$f":"C115*C116","v":1.1001027173446636},1.1266565523261642,1.1538513330494649,1.1817025304039577,1.2102259887091127,1.2394379347281834,1.2693549868994787,1.2999941647904587,1.3313728987800271,1.3635090399745322,1.3964208703631162,1.4301271132181901,1.4646469437469494,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,1.4999999999999964,{"$f":"BO115*BO116","v":1.4999999999999964},1.4999999999999964,1.4999999999999964,1.4999999999999964]
[]
["Index emissionsfaktor Pb"]
["Pmavgas",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY25,2)","v":0.15261364909139105},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ25,2)","v":0.13048466997313932},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA25,2)","v":0.11156439282703413},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB25,2)","v":9.5387555867114185E-2},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC25,2)","v":8.1556360266382633E-2},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD25,2)","v":6.9730688027757157E-2},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE25,2)","v":5.9619738263732368E-2},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF25,2)","v":5.0974876215491169E-2},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG25,2)","v":4.3583519164244952E-2},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH25,2)","v":3.726390888542943E-2},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI25,2)","v":3.1860642097042161E-2},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ25,2)","v":2.7240848992971051E-2},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK25,2)","v":2.329092588899025E-2},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL25,2)","v":1.9913741635086663E-2},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM25,2)","v":4.3478260869565219E-4},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN25,2)","v":0},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO25,2)","v":0},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP25,2)","v":0},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ25,2)","v":0},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR25,2)","v":0},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS25,2)","v":0},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT25,2)","v":0},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU25,2)","v":0},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV25,2)","v":0},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW25,2)","v":0},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX25,2)","v":0},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY25,2)","v":0},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ25,2)","v":0},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA25,2)","v":0},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB25,2)","v":0},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC25,2)","v":0},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD25,2)","v":0},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE25,2)","v":0},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF25,2)","v":0},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG25,2)","v":0},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH25,2)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI25,2)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ25,2)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK25,2)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL25,2)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM25,2)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN25,2)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO25,2)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP25,2)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ25,2)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR25,2)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS25,2)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT25,2)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU25,2)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV25,2)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW25,2)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX25,2)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY25,2)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ25,2)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA25,2)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB25,2)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC25,2)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD25,2)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE25,2)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF25,2)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG25,2)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH25,2)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI25,2)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ25,2)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK25,2)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL25,2)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM25,2)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN25,2)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO25,2)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP25,2)","v":0}]
["Pslitage",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY26,3)","v":1},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ26,3)","v":1},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA26,3)","v":1},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB26,3)","v":1},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC26,3)","v":1},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD26,3)","v":1},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE26,3)","v":1},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF26,3)","v":1},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG26,3)","v":1},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH26,3)","v":1},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI26,3)","v":1},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ26,3)","v":1},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK26,3)","v":1},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL26,3)","v":1},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM26,3)","v":1},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN26,3)","v":1},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO26,3)","v":1},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP26,3)","v":1},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ26,3)","v":1},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR26,3)","v":1},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS26,3)","v":1},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT26,3)","v":1},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU26,3)","v":1},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV26,3)","v":1},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW26,3)","v":1},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX26,3)","v":1},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY26,3)","v":1},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ26,3)","v":1},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA26,3)","v":1},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB26,3)","v":1},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC26,3)","v":1},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD26,3)","v":1},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE26,3)","v":1},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF26,3)","v":1},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG26,3)","v":1},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH26,3)","v":1},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI26,3)","v":1},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ26,3)","v":1},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK26,3)","v":1},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL26,3)","v":1},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM26,3)","v":1},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN26,3)","v":1},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO26,3)","v":1},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP26,3)","v":1},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ26,3)","v":1},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR26,3)","v":1},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS26,3)","v":1},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT26,3)","v":1},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU26,3)","v":1},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV26,3)","v":1},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW26,3)","v":1},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX26,3)","v":1},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY26,3)","v":1},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ26,3)","v":1},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA26,3)","v":1},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB26,3)","v":1},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC26,3)","v":1},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD26,3)","v":1},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE26,3)","v":1},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF26,3)","v":1},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG26,3)","v":1},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH26,3)","v":1},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI26,3)","v":1},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ26,3)","v":1},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK26,3)","v":1},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL26,3)","v":1},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM26,3)","v":1},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN26,3)","v":1},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO26,3)","v":1},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP26,3)","v":1}]
["Nox",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY27,4)","v":0.424029597627674},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ27,4)","v":0.39477155539136449},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA27,4)","v":0.36753231806936038},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB27,4)","v":0.34217258812257451},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC27,4)","v":0.31856267954211692},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD27,4)","v":0.29658185465371084},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE27,4)","v":0.27611770668260482},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF27,4)","v":0.25706558492150505},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG27,4)","v":0.23932805956192124},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH27,4)","v":0.22281442345214866},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI27,4)","v":0.20744022823395042},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ27,4)","v":0.19312685248580788},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK27,4)","v":0.17980109966428715},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL27,4)","v":0.16739482378745135},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM27,4)","v":0.15384615384615383},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN27,4)","v":0.12307692307692307},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO27,4)","v":9.8461538461538461E-2},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP27,4)","v":7.8769230769230772E-2},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ27,4)","v":6.3015384615384612E-2},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR27,4)","v":5.0412307692307708E-2},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS27,4)","v":4.0329846153846161E-2},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT27,4)","v":3.2263876923076931E-2},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU27,4)","v":2.5811101538461549E-2},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV27,4)","v":2.0648881230769241E-2},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW27,4)","v":1.6519104984615396E-2},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX27,4)","v":1.3215283987692316E-2},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY27,4)","v":1.0572227190153853E-2},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ27,4)","v":8.4577817521230836E-3},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA27,4)","v":6.7662254016984669E-3},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB27,4)","v":5.4129803213587742E-3},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC27,4)","v":4.3303842570870197E-3},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD27,4)","v":3.4643074056696158E-3},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE27,4)","v":2.7714459245356928E-3},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF27,4)","v":2.2171567396285542E-3},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG27,4)","v":0},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH27,4)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI27,4)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ27,4)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK27,4)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL27,4)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM27,4)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN27,4)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO27,4)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP27,4)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ27,4)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR27,4)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS27,4)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT27,4)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU27,4)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV27,4)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW27,4)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX27,4)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY27,4)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ27,4)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA27,4)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB27,4)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC27,4)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD27,4)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE27,4)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF27,4)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG27,4)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH27,4)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI27,4)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ27,4)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK27,4)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL27,4)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM27,4)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN27,4)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO27,4)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP27,4)","v":0}]
["CO2",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY28,5)","v":0.55713650511338353},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ28,5)","v":0.52023121387283211},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA28,5)","v":0.4833259226322808},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB28,5)","v":0.44642063139172944},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC28,5)","v":0.40951534015117808},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD28,5)","v":0.37261004891062666},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE28,5)","v":0.33570475767007529},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF28,5)","v":0.29879946642952399},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG28,5)","v":0.26189417518897262},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH28,5)","v":0.22498888394842126},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI28,5)","v":0.1880835927078699},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ28,5)","v":0.1511783014673185},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK28,5)","v":0.11427301022676715},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL28,5)","v":7.7367718986215792E-2},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM28,5)","v":4.046242774566474E-2},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN28,5)","v":3.8439306358381505E-2},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO28,5)","v":3.6416184971098269E-2},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP28,5)","v":3.4393063583815033E-2},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ28,5)","v":3.2369942196531797E-2},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR28,5)","v":3.0346820809248564E-2},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS28,5)","v":2.8323699421965328E-2},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT28,5)","v":2.6300578034682096E-2},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU28,5)","v":2.427745664739886E-2},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV28,5)","v":2.225433526011562E-2},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW28,5)","v":2.0231213872832384E-2},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX28,5)","v":1.8208092485549145E-2},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY28,5)","v":1.6184971098265909E-2},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ28,5)","v":1.4161849710982673E-2},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA28,5)","v":1.2138728323699435E-2},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB28,5)","v":1.0115606936416197E-2},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC28,5)","v":8.0924855491329613E-3},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD28,5)","v":6.0693641618497227E-3},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE28,5)","v":4.0462427745664858E-3},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF28,5)","v":2.023121387283249E-3},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG28,5)","v":0},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH28,5)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI28,5)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ28,5)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK28,5)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL28,5)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM28,5)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN28,5)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO28,5)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP28,5)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ28,5)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR28,5)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS28,5)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT28,5)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU28,5)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV28,5)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW28,5)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX28,5)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY28,5)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ28,5)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA28,5)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB28,5)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC28,5)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD28,5)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE28,5)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF28,5)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG28,5)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH28,5)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI28,5)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ28,5)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK28,5)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL28,5)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM28,5)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN28,5)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO28,5)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP28,5)","v":0}]
[]
["Index emissionsfaktor Lb"]
["Pmavgas ",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY32,6)","v":0.18803168220149763},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ32,6)","v":0.16358756351530293},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA32,6)","v":0.14232118025831356},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB32,6)","v":0.12381942682473281},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC32,6)","v":0.10772290133751752},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD32,6)","v":9.3718924163640263E-2},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE32,6)","v":8.1535464022367027E-2},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF32,6)","v":7.0935853699459317E-2},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG32,6)","v":6.1714192718529598E-2},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH32,6)","v":5.3691347665120757E-2},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI32,6)","v":4.6711472468655063E-2},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ32,6)","v":4.0638981047729901E-2},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK32,6)","v":3.5355913511525013E-2},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL32,6)","v":3.0759644755026763E-2},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM32,6)","v":2.9411764705882353E-2},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN32,6)","v":2.2058823529411766E-2},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO32,6)","v":1.6544117647058824E-2},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP32,6)","v":1.2408088235294119E-2},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ32,6)","v":9.3060661764705899E-3},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR32,6)","v":6.9795496323529424E-3},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS32,6)","v":5.2346622242647068E-3},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT32,6)","v":3.9259966681985305E-3},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU32,6)","v":2.9444975011488975E-3},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV32,6)","v":2.2083731258616731E-3},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW32,6)","v":1.6562798443962548E-3},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX32,6)","v":1.2422098832971912E-3},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY32,6)","v":9.316574124728932E-4},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ32,6)","v":6.9874305935466988E-4},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA32,6)","v":5.2405729451600238E-4},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB32,6)","v":3.9304297088700178E-4},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC32,6)","v":2.9478222816525139E-4},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD32,6)","v":2.2108667112393852E-4},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE32,6)","v":1.6581500334295388E-4},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF32,6)","v":1.2436125250721541E-4},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG32,6)","v":0},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH32,6)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI32,6)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ32,6)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK32,6)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL32,6)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM32,6)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN32,6)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO32,6)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP32,6)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ32,6)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR32,6)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS32,6)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT32,6)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU32,6)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV32,6)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW32,6)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX32,6)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY32,6)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ32,6)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA32,6)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB32,6)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC32,6)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD32,6)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE32,6)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF32,6)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG32,6)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH32,6)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI32,6)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ32,6)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK32,6)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL32,6)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM32,6)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN32,6)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO32,6)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP32,6)","v":0}]
["Pslitage",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY32,7)","v":1},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ32,7)","v":1},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA32,7)","v":1},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB32,7)","v":1},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC32,7)","v":1},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD32,7)","v":1},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE32,7)","v":1},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF32,7)","v":1},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG32,7)","v":1},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH32,7)","v":1},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI32,7)","v":1},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ32,7)","v":1},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK32,7)","v":1},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL32,7)","v":1},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM32,7)","v":1},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN32,7)","v":1},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO32,7)","v":1},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP32,7)","v":1},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ32,7)","v":1},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR32,7)","v":1},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS32,7)","v":1},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT32,7)","v":1},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU32,7)","v":1},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV32,7)","v":1},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW32,7)","v":1},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX32,7)","v":1},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY32,7)","v":1},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ32,7)","v":1},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA32,7)","v":1},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB32,7)","v":1},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC32,7)","v":1},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD32,7)","v":1},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE32,7)","v":1},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF32,7)","v":1},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG32,7)","v":1},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH32,7)","v":1},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI32,7)","v":1},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ32,7)","v":1},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK32,7)","v":1},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL32,7)","v":1},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM32,7)","v":1},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN32,7)","v":1},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO32,7)","v":1},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP32,7)","v":1},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ32,7)","v":1},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR32,7)","v":1},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS32,7)","v":1},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT32,7)","v":1},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU32,7)","v":1},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV32,7)","v":1},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW32,7)","v":1},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX32,7)","v":1},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY32,7)","v":1},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ32,7)","v":1},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA32,7)","v":1},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB32,7)","v":1},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC32,7)","v":1},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD32,7)","v":1},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE32,7)","v":1},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF32,7)","v":1},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG32,7)","v":1},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH32,7)","v":1},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI32,7)","v":1},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ32,7)","v":1},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK32,7)","v":1},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL32,7)","v":1},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM32,7)","v":1},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN32,7)","v":1},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO32,7)","v":1},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP32,7)","v":1}]
["Nox",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY32,8)","v":0.34439205889884861},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ32,8)","v":0.31511873389244649},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA32,8)","v":0.28833364151158852},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB32,8)","v":0.26382528198310351},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC32,8)","v":0.24140013301453972},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD32,8)","v":0.22088112170830385},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE32,8)","v":0.202106226363098},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF32,8)","v":0.18492719712223468},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG32,8)","v":0.16920838536684474},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH32,8)","v":0.15482567261066293},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI32,8)","v":0.14166549043875662},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ32,8)","v":0.12962392375146231},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK32,8)","v":0.11860589023258801},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL32,8)","v":0.10852438956281804},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM32,8)","v":0.10089686098654709},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN32,8)","v":7.567264573991031E-2},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO32,8)","v":5.6754484304932747E-2},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP32,8)","v":4.2565863228699555E-2},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ32,8)","v":3.1924397421524663E-2},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR32,8)","v":2.3943298066143499E-2},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS32,8)","v":1.7957473549607621E-2},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT32,8)","v":1.3468105162205717E-2},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU32,8)","v":1.0101078871654288E-2},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV32,8)","v":7.5758091537407157E-3},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW32,8)","v":5.6818568653055372E-3},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX32,8)","v":4.2613926489791535E-3},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY32,8)","v":3.1960444867343645E-3},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ32,8)","v":2.3970333650507737E-3},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA32,8)","v":1.7977750237880804E-3},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB32,8)","v":1.34833126784106E-3},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC32,8)","v":1.0112484508807951E-3},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD32,8)","v":7.5843633816059634E-4},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE32,8)","v":5.6882725362044717E-4},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF32,8)","v":4.2662044021533538E-4},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG32,8)","v":0},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH32,8)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI32,8)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ32,8)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK32,8)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL32,8)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM32,8)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN32,8)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO32,8)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP32,8)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ32,8)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR32,8)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS32,8)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT32,8)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU32,8)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV32,8)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW32,8)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX32,8)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY32,8)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ32,8)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA32,8)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB32,8)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC32,8)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD32,8)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE32,8)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF32,8)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG32,8)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH32,8)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI32,8)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ32,8)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK32,8)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL32,8)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM32,8)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN32,8)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO32,8)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP32,8)","v":0}]
["CO2",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY32,9)","v":0.61053740779768129},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ32,9)","v":0.57808219178082143},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA32,9)","v":0.54562697576396169},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB32,9)","v":0.51317175974710183},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC32,9)","v":0.48071654373024197},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD32,9)","v":0.44826132771338212},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE32,9)","v":0.41580611169652226},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF32,9)","v":0.38335089567966241},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG32,9)","v":0.35089567966280266},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH32,9)","v":0.31844046364594281},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI32,9)","v":0.28598524762908295},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ32,9)","v":0.25353003161222309},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK32,9)","v":0.22107481559536329},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL32,9)","v":0.18861959957850344},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM32,9)","v":0.15616438356164383},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN32,9)","v":0.14835616438356164},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO32,9)","v":0.14054794520547945},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP32,9)","v":0.13273972602739725},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ32,9)","v":0.12493150684931506},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR32,9)","v":0.11712328767123287},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS32,9)","v":0.10931506849315066},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT32,9)","v":0.10150684931506847},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU32,9)","v":9.3698630136986261E-2},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV32,9)","v":8.5890410958904082E-2},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW32,9)","v":7.8082191780821888E-2},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX32,9)","v":7.0273972602739682E-2},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY32,9)","v":6.2465753424657489E-2},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ32,9)","v":5.4657534246575296E-2},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA32,9)","v":4.6849315068493096E-2},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB32,9)","v":3.904109589041091E-2},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC32,9)","v":3.1232876712328713E-2},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD32,9)","v":2.3424657534246524E-2},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE32,9)","v":1.5616438356164332E-2},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF32,9)","v":7.808219178082141E-3},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG32,9)","v":0},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH32,9)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI32,9)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ32,9)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK32,9)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL32,9)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM32,9)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN32,9)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO32,9)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP32,9)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ32,9)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR32,9)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS32,9)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT32,9)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU32,9)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV32,9)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW32,9)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX32,9)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY32,9)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ32,9)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA32,9)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB32,9)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC32,9)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD32,9)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE32,9)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF32,9)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG32,9)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH32,9)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI32,9)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ32,9)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK32,9)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL32,9)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM32,9)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN32,9)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO32,9)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP32,9)","v":0}]
[]
["Index CO2-värdering",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY38,15)","v":2.2240802675585298},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ38,15)","v":2.3260869565217406},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA38,15)","v":2.4280936454849518},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB38,15)","v":2.5301003344481625},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC38,15)","v":2.6321070234113733},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD38,15)","v":2.7341137123745844},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE38,15)","v":2.8361204013377952},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF38,15)","v":2.9381270903010059},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG38,15)","v":3.0401337792642167},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH38,15)","v":3.1421404682274279},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI38,15)","v":3.2441471571906386},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ38,15)","v":3.3461538461538494},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK38,15)","v":3.4481605351170601},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL38,15)","v":3.5501672240802713},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM38,15)","v":3.6521739130434785},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN38,15)","v":3.6586956521739133},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO38,15)","v":3.6652173913043491},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP38,15)","v":3.6717391304347839},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ38,15)","v":3.6782608695652184},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR38,15)","v":3.6847826086956541},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS38,15)","v":3.691304347826089},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT38,15)","v":3.6978260869565234},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU38,15)","v":3.7043478260869591},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV38,15)","v":3.710869565217394},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW38,15)","v":3.7173913043478288},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX38,15)","v":3.7239130434782641},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY38,15)","v":3.730434782608699},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ38,15)","v":3.7369565217391338},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA38,15)","v":3.7434782608695691},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB38,15)","v":3.750000000000004},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC38,15)","v":3.7565217391304389},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD38,15)","v":3.7630434782608746},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE38,15)","v":3.769565217391309},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF38,15)","v":3.7760869565217439},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG38,15)","v":3.7826086956521738},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH38,15)","v":0},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI38,15)","v":0},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ38,15)","v":0},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK38,15)","v":0},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL38,15)","v":0},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM38,15)","v":0},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN38,15)","v":0},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO38,15)","v":0},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP38,15)","v":0},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ38,15)","v":0},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR38,15)","v":0},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS38,15)","v":0},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT38,15)","v":0},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU38,15)","v":0},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV38,15)","v":0},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW38,15)","v":0},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX38,15)","v":0},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY38,15)","v":0},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ38,15)","v":0},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA38,15)","v":0},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB38,15)","v":0},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC38,15)","v":0},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD38,15)","v":0},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE38,15)","v":0},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF38,15)","v":0},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG38,15)","v":0},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH38,15)","v":0},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI38,15)","v":0},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ38,15)","v":0},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK38,15)","v":0},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL38,15)","v":0},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM38,15)","v":0},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN38,15)","v":0},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO38,15)","v":0},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP38,15)","v":0}]
[]
["Index körkostnad bil",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY35,12)","v":0.89673340358271802},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ35,12)","v":0.88812785388127768},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA35,12)","v":0.87952230417983768},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB35,12)","v":0.87091675447839756},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC35,12)","v":0.86231120477695733},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD35,12)","v":0.85370565507551721},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE35,12)","v":0.84510010537407698},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF35,12)","v":0.83649455567263686},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG35,12)","v":0.82788900597119663},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH35,12)","v":0.81928345626975652},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI35,12)","v":0.81067790656831629},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ35,12)","v":0.80207235686687628},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK35,12)","v":0.79346680716543594},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL35,12)","v":0.78486125746399593},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM35,12)","v":0.77625570776255703},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN35,12)","v":0.77488584474885847},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO35,12)","v":0.77351598173515979},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP35,12)","v":0.77214611872146111},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ35,12)","v":0.77077625570776243},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR35,12)","v":0.76940639269406375},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS35,12)","v":0.76803652968036507},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT35,12)","v":0.76666666666666639},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU35,12)","v":0.76529680365296771},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV35,12)","v":0.76392694063926903},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW35,12)","v":0.76255707762557035},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX35,12)","v":0.76118721461187167},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY35,12)","v":0.75981735159817287},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ35,12)","v":0.75844748858447419},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA35,12)","v":0.75707762557077551},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB35,12)","v":0.75570776255707683},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC35,12)","v":0.75433789954337815},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD35,12)","v":0.75296803652967947},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE35,12)","v":0.75159817351598079},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF35,12)","v":0.75022831050228211},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG35,12)","v":0.74885844748858443},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH35,12)","v":0.74885844748858443},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI35,12)","v":0.74885844748858443},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ35,12)","v":0.74885844748858443},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO35,12)","v":0.74885844748858421},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP35,12)","v":0.74885844748858421}]
["Index körkostnad lastbil",{"$f":"HLOOKUP(B109,'Transponerade index'!N24:AY37,14)","v":0.98908319013443791},{"$f":"HLOOKUP(C109,'Transponerade index'!O24:AZ37,14)","v":0.98817345597897432},{"$f":"HLOOKUP(D109,'Transponerade index'!P24:BA37,14)","v":0.98726372182351096},{"$f":"HLOOKUP(E109,'Transponerade index'!Q24:BB37,14)","v":0.98635398766804727},{"$f":"HLOOKUP(F109,'Transponerade index'!R24:BC37,14)","v":0.98544425351258391},{"$f":"HLOOKUP(G109,'Transponerade index'!S24:BD37,14)","v":0.98453451935712033},{"$f":"HLOOKUP(H109,'Transponerade index'!T24:BE37,14)","v":0.98362478520165697},{"$f":"HLOOKUP(I109,'Transponerade index'!U24:BF37,14)","v":0.98271505104619339},{"$f":"HLOOKUP(J109,'Transponerade index'!V24:BG37,14)","v":0.9818053168907297},{"$f":"HLOOKUP(K109,'Transponerade index'!W24:BH37,14)","v":0.98089558273526634},{"$f":"HLOOKUP(L109,'Transponerade index'!X24:BI37,14)","v":0.97998584857980275},{"$f":"HLOOKUP(M109,'Transponerade index'!Y24:BJ37,14)","v":0.97907611442433939},{"$f":"HLOOKUP(N109,'Transponerade index'!Z24:BK37,14)","v":0.97816638026887581},{"$f":"HLOOKUP(O109,'Transponerade index'!AA24:BL37,14)","v":0.97725664611341245},{"$f":"HLOOKUP(P109,'Transponerade index'!AB24:BM37,14)","v":0.97634691195794987},{"$f":"HLOOKUP(Q109,'Transponerade index'!AC24:BN37,14)","v":0.97260183968462521},{"$f":"HLOOKUP(R109,'Transponerade index'!AD24:BO37,14)","v":0.96885676741130067},{"$f":"HLOOKUP(S109,'Transponerade index'!AE24:BP37,14)","v":0.96511169513797601},{"$f":"HLOOKUP(T109,'Transponerade index'!AF24:BQ37,14)","v":0.96136662286465147},{"$f":"HLOOKUP(U109,'Transponerade index'!AG24:BR37,14)","v":0.95762155059132681},{"$f":"HLOOKUP(V109,'Transponerade index'!AH24:BS37,14)","v":0.95387647831800226},{"$f":"HLOOKUP(W109,'Transponerade index'!AI24:BT37,14)","v":0.95013140604467761},{"$f":"HLOOKUP(X109,'Transponerade index'!AJ24:BU37,14)","v":0.94638633377135306},{"$f":"HLOOKUP(Y109,'Transponerade index'!AK24:BV37,14)","v":0.94264126149802852},{"$f":"HLOOKUP(Z109,'Transponerade index'!AL24:BW37,14)","v":0.93889618922470397},{"$f":"HLOOKUP(AA109,'Transponerade index'!AM24:BX37,14)","v":0.93515111695137931},{"$f":"HLOOKUP(AB109,'Transponerade index'!AN24:BY37,14)","v":0.93140604467805477},{"$f":"HLOOKUP(AC109,'Transponerade index'!AO24:BZ37,14)","v":0.92766097240473011},{"$f":"HLOOKUP(AD109,'Transponerade index'!AP24:CA37,14)","v":0.92391590013140557},{"$f":"HLOOKUP(AE109,'Transponerade index'!AQ24:CB37,14)","v":0.92017082785808091},{"$f":"HLOOKUP(AF109,'Transponerade index'!AR24:CC37,14)","v":0.91642575558475636},{"$f":"HLOOKUP(AG109,'Transponerade index'!AS24:CD37,14)","v":0.91268068331143171},{"$f":"HLOOKUP(AH109,'Transponerade index'!AT24:CE37,14)","v":0.90893561103810716},{"$f":"HLOOKUP(AI109,'Transponerade index'!AU24:CF37,14)","v":0.9051905387647825},{"$f":"HLOOKUP(AJ109,'Transponerade index'!AV24:CG37,14)","v":0.90144546649145851},{"$f":"HLOOKUP(AK109,'Transponerade index'!AW24:CH37,14)","v":0.90144546649145851},{"$f":"HLOOKUP(AL109,'Transponerade index'!AX24:CI37,14)","v":0.90144546649145851},{"$f":"HLOOKUP(AM109,'Transponerade index'!AY24:CJ37,14)","v":0.90144546649145851},{"$f":"HLOOKUP(AN109,'Transponerade index'!AZ24:CK37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AO109,'Transponerade index'!BA24:CL37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AP109,'Transponerade index'!BB24:CM37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AQ109,'Transponerade index'!BC24:CN37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AR109,'Transponerade index'!BD24:CO37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AS109,'Transponerade index'!BE24:CP37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AT109,'Transponerade index'!BF24:CQ37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AU109,'Transponerade index'!BG24:CR37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AV109,'Transponerade index'!BH24:CS37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AW109,'Transponerade index'!BI24:CT37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AX109,'Transponerade index'!BJ24:CU37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AY109,'Transponerade index'!BK24:CV37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(AZ109,'Transponerade index'!BL24:CW37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BA109,'Transponerade index'!BM24:CX37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BB109,'Transponerade index'!BN24:CY37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BC109,'Transponerade index'!BO24:CZ37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BD109,'Transponerade index'!BP24:DA37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BE109,'Transponerade index'!BQ24:DB37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BF109,'Transponerade index'!BR24:DC37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BG109,'Transponerade index'!BS24:DD37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BH109,'Transponerade index'!BT24:DE37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BI109,'Transponerade index'!BU24:DF37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BJ109,'Transponerade index'!BV24:DG37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BK109,'Transponerade index'!BW24:DH37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BL109,'Transponerade index'!BX24:DI37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BM109,'Transponerade index'!BY24:DJ37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BN109,'Transponerade index'!BZ24:DK37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BO109,'Transponerade index'!CA24:DL37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BP109,'Transponerade index'!CB24:DM37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BQ109,'Transponerade index'!CC24:DN37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BR109,'Transponerade index'!CD24:DO37,14)","v":0.90144546649145874},{"$f":"HLOOKUP(BS109,'Transponerade index'!CE24:DP37,14)","v":0.90144546649145874}]
[]
["Diskonteringsnuvärde UTAN uppräkning med real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"B114/B111","v":0.94314198280604056},{"$f":"C114/C111","v":0.92491701695471606},{"$f":"D114/D111","v":0.90704422435655729},0.88951679973130959,0.87232806930171902,0.85547148825241048,0.83894063823787113,0.82272922493858858,0.80683107566441281,0.79124013700423079,0.77595047252105742,0.76095626049166476,0.74625179168989342,0.73183146721279413,0.71768979634877872,0.69688719355606044,0.67668756475733405,0.65707343244552729,0.63802782570797578,0.61953426554252711,0.60157675059926541,0.58413974333551877,0.56720815657217027,0.55076734043964359,0.53480306970226255,0.519301531450023,0.50424931314712385,0.48963339102691728,0.47544111882323853,0.46166021682836211,0.44827876126811972,0.43528517398498578,0.42266821242020358,0.41041695988628463,0.39852081612146478,0.38696948811794396,0.37575298121597461,0.36486159045609134,0.35428589218200174,0.34401673588687121,0.33404523629594729,0.3243627656786735,0.31496094638363953,0.30583164358991077,0.29696695826846409,0.28835922034763911,0.28000098207669299,0.27188501158171641,0.26400428660833331,0.25635198844577289,0.24892149602705488,0.2417063802001837,0.2347003981653957,0.22789748807364515,0.22129176378165544,0.21487750975899872,0.20864917614279582,0.20260137393575825,0.19672887034341749,0.19102658424650681,0.18548958180457908,0.18011307218705505,0.17489240342800996,0.16982305840111112,0.16490065091122383,{"$f":"BO114/BO111","v":0.1601209218993043},{"$f":"BP114/BP111","v":0.15547973575729551},{"$f":"BQ114/BQ111","v":0.15097307674983762},{"$f":"BR114/BR111","v":0.14659704553969741},{"$f":"BS114/BS111","v":0}]
["Diskonteringsnuvärde (G/C)",{"$f":"B116/B111","v":0.90194270566802237},{"$f":"C116/C111","v":0.87144222769857238},0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061,0.48557090283253213,0.46915063075606966,0.45328563358074364,0.43795713389443841,0.42314698926998884,0.40883767079225974,0.39501224231136206,0.38165434039745127,0.36874815497338298,0.35627841060230236,0.34423034840802164,0.33258970860678427,0.32134271362974326,0.3104760518161771,0.29997686165814214,0.28983271657791515,0.28003161022020789,0.27056194224174673,0.26141250458139786,0.25257246819458734,0.24403137023631633,0.2357791016776003,0.22780589534067661,0.22010231433881802,0.21265924090707056,0.20546786561069619,0.19851967691854708,0.19180645112903102,0.18532024263674499,0.17905337452825601,0.17299842949589955,0.16714824105884016,0.16149588508100501,0.15603467157585027,0.15075813678826111,0.14566003554421367,0.14073433385914366,0.13597520179627406,0.13137700656644835,0.12693430586130278,0.12264184141188678,0.11849453276510799,0.11448747127063574,0.11061591427114567,0.10687527948902965,0.10326113960292721,9.9769217007659144E-2,{"$f":"BO116/BO111","v":9.6395378751361491E-2},{"$f":"BP116/BP111","v":9.3135631643827543E-2},{"$f":"BQ116/BQ111","v":8.9986117530268139E-2},{"$f":"BR116/BR111","v":8.6943108724896773E-2}]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"B117/B111","v":1.0130992770404417},{"$f":"C117/C111","v":1.0175037236702034},1.0219273186209186,1.0263701451398655,1.0308322868362403,1.0353138276827296,1.0398148520170911,1.0443354445437403,1.0488756903353458,1.0534356748344287,1.0580154838549716,1.0626152035840326,1.0672349205833693,1.0718747217910647,1.0765346945231653,1.0453307903340883,1.0150313471359989,0.98561014866828867,0.9570417385619614,0.92930139831378844,0.90236512589889606,0.8762096150032761,0.85081223485825341,0.8261510106594635,0.80220460455339182,0.77895229717503256,0.75637396972068405,0.73445008654037414,0.7131616782348561,0.6924903252425415,0.67241814190217797,0.65292776097747707,0.63400231863030387,0.61562543982942552,0.59778122418219581,0.58045423217691461,0.56362947182396073,0.54729238568413574,0.53142883827300136,0.51602510383030564,0.50106785444391977,0.48654414851800909,0.47244141957545815,0.45874746538486505,0.44545043740269513,0.43253883052145758,0.42000147311503849,0.40782751737257356,0.39600642991249901,0.3845279826686584,0.37338224404058146,0.36255957030027469,0.35205059724809273,0.34184623211046694,0.33193764567248235,0.32231626463849727,0.31297376421419298,0.30390206090363669,0.29509330551512553,0.28653987636975953,0.27823437270686796,0.27016960828058195,0.26233860514201435,0.25473458760166606,0.24735097636683517,{"$f":"BO117/BO111","v":0.24018138284895585},{"$f":"BP117/BP111","v":0.23321960363594271},{"$f":"BQ117/BQ111","v":0.2264596151247559},{"$f":"BR117/BR111","v":0.21989556830954557}]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"B118/B111","v":0.96884405498052129},{"$f":"C118/C111","v":0.95867596270008659},0.94861458532396703,0.93865880287109904,0.92880750711470672,0.91905960145893772,0.90941400081679757,0.89986963148936183,0.89042543104625893,0.881080348207405,0.87183334272598068,0.86268338527263588,0.85362945732091189,0.84467055103386146,0.83580566915186394,0.80754170932547253,0.78023353558016673,0.75384882664750419,0.72835635424879641,0.70372594613410278,0.67992845037111382,0.65693570084165609,0.6347204839049817,0.61325650618838812,0.59251836346704168,0.57248151059617558,0.55312223246007308,0.53441761590345227,0.51634552261203126,0.49888456291017524,0.48201407044461381,0.46571407772426454,0.44996529248721218,0.4347490748668717,0.42004741533031087,0.40584291336261913,0.39211875687209585,0.37885870229188012,0.36604705535447363,0.35366865251639962,0.34170884301101412,0.33015347150822627,0.31898886136060511,0.3082017984160435,0.29777951537781994,0.28770967669354586,0.27798036395511683,0.26858006179238342,0.25949764424384875,0.25072236158825967,0.24224382762150695,0.23405200736377482,0.22613720518239111,0.21849005331631999,0.21110150078871498,0.20396280269441061,0.19706550984967208,0.19040145879195369,0.18396276211782972,0.17774179914766156,0.17173120690595323,0.1659238714067181,0.1603129192335441,0.15489170940439043,0.14965382551148834,{"$f":"BO118/BO111","v":0.1445930681270419},{"$f":"BP118/BP111","v":0.13970344746574098},{"$f":"BQ118/BQ111","v":0.1349791762954019},{"$f":"BR118/BR111","v":0.13041466308734484}]
[]
["Uppräkningsfaktor för real BNP",{"$f":"IF((B109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(B109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.1470719115389156},{"$f":"IF((C109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(C109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.1602632385216132},{"$f":"IF((D109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(D109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.1736062657646118},{"$f":"IF((E109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(E109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.1871027378209051},{"$f":"IF((F109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(F109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.2007544193058457},{"$f":"IF((G109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(G109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.214563095127863},{"$f":"IF((H109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(H109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.2285305707218335},{"$f":"IF((I109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(I109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.2426586722851347},{"$f":"IF((J109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(J109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.2569492470164139},{"$f":"IF((K109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(K109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.2714041633571027},{"$f":"IF((L109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(L109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.2860253112357094},{"$f":"IF((M109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(M109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3008146023149203},{"$f":"IF((N109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(N109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3157739702415421},{"$f":"IF((O109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(O109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3309053708993199},{"$f":"IF((P109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(P109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((Q109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(Q109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((R109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(R109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((S109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(S109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((T109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(T109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((U109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(U109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((V109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(V109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((W109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(W109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((X109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(X109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((Y109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(Y109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((Z109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(Z109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AA109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AA109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AB109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AB109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AC109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AC109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AD109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AD109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AE109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AE109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AF109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AF109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AG109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AG109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AH109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AH109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AI109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AI109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AJ109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AJ109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AK109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AK109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AL109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AL109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AM109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AM109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AN109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AN109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AO109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AO109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AP109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AP109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AQ109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AQ109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AR109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AR109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AS109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AS109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AT109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AT109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AU109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AU109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AV109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AV109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AW109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AW109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AX109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AX109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AY109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AY109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((AZ109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(AZ109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BA109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BA109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BB109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BB109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BC109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BC109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BD109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BD109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BE109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BE109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BF109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BF109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BG109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BG109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BH109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BH109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BI109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BI109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BJ109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BJ109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BK109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BK109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BL109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BL109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BM109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BM109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BN109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BN109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BO109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BO109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BP109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BP109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BQ109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BQ109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BR109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BR109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623},{"$f":"IF((BS109)<=(Kalkylvärden!$B$7),(1+$B$16/100)^(BS109-Kalkylvärden!$B3),(1+$B$16/100)^(Kalkylvärden!$B7-Kalkylvärden!$B3))","v":1.3462107826646623}]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"(B114*B143)/B111","v":1.081851677069928},{"$f":"(C114*C143)/C111","v":1.0731472134556286},{"$f":"(D114*D143)/D111","v":1.0645127850304579},1.0559478282987274,1.0474517842985751,1.0390240985654871,1.0306642210961112,1.0223716063123645,1.0141457130258269,1.0059860044024234,0.99789194792738867,0.98986301537051369,0.98189868275167524,0.97399843030663713,0.96616174245313147,0.9381570542660842,0.91096409617141505,0.88455933976064938,0.85891993860816673,0.83402370850358221,0.80984910825710144,0.78637522106124358,0.76358173639280169,0.74144893243938714,0.71995765903534681,0.69908932109229327,0.67882586250990806,0.65914975055309899,0.64004396068199465,0.62149196182164712,0.60347770205870077,0.58598559475265144,0.56900050504967603,0.55250773678736653,0.53649301977903707,0.52094249746660104,0.50584271493133737,0.49118060725216822,0.47694348820138077,0.46311903926800729,0.44969529899936928,0.43666065265156151,0.4240038221399221,0.41171385628079382,0.39978012131613316,0.38819229171276703,0.37694034122833897,0.36601453423621322,0.35540541730183017,0.3451038110032264,0.33510080198864023,0.32538773526433173,0.31595620670594521,0.30679805578693242,0.29790535851774597,0.28927042058969527,0.28088577071753018,0.27274415417499304,0.26483852651774692,0.25716204748824695,0.24970807509728329,0.24247015987707218,0.23544203930092519,0.22861763236466645,0.22199103432511089,{"$f":"BN721=(BO114*BO143)/BO111","v":false},{"$f":"(BP114*BP143)/BP111","v":0.20930849676232366},{"$f":"(BQ114*BQ143)/BQ111","v":0.20324158381269103},{"$f":"(BR114*BR143)/BR111","v":0.19735052341232318}]
["Diskonteringsnuvärde (G/C)",{"$f":"(B116*B143)/B111","v":1.0345931434892},{"$f":"(C116*C143)/C111","v":1.0111023812940347},0.98814498423083696,0.96570884207680363,0.94378211957554303,0.92235325019387637,0.90141093002039241,0.88094411180253829,0.86094199911909897,0.84139404068499402,0.82228992478538321,0.8036195738361499,0.78537313906788975,0.76754099533059972,0.75011373601633013,0.72474757103027077,0.70023919906306364,0.67655961262131759,0.65368078514136974,0.6315756378177485,0.61021800755338018,0.58958261599360418,0.56964503960734714,0.55038168078004557,0.53176973988410192,0.51378718829381831,0.49641274231286808,0.47962583798344738,0.46340660674729217,0.44773585192975102,0.43259502601908317,0.41796620871409002,0.40383208571409668,0.39017592822618041,0.37698157316539171,0.36423340402453303,0.35191633239085324,0.34001578008778099,0.32851766192056137,0.31740836900537328,0.3066747526621964,0.29630410885236375,0.28628416314238042,0.27660305617621295,0.26724932963885317,0.25821191269454413,0.24948010888361757,0.24104358346243246,0.23289235117143237,0.22501676441684285,0.21740750185202212,0.21005555734494891,0.2029522293187912,0.19608911045293842,0.18945807773230769,0.18305128283314751,0.17686114283395893,0.17088033124054003,0.16510176931453149,0.15951861769519951,0.1541242683045406,0.1489123365261262,0.14387665364843114,0.13901125956370158,0.13431039571372136,{"$f":"(BO116*BO143)/BO111","v":0.1297684982741269},{"$f":"(BP116*BP143)/BP111","v":0.12538019156920477},{"$f":"(BQ116*BQ143)/BQ111","v":0.12114028170937657},{"$f":"(BR116*BR143)/BR111","v":0.11704375044384212}]
["Diskonteringsnuvärde (Pb och Lb) + (antal tåg)",{"$f":"(B114*B115*B143)/B111","v":1.1620977242934729},{"$f":"(C114*C115*C143)/C111","v":1.180572165633391},{"$f":"(D114*D115*D143)/D111","v":1.199340304289539},1.2184068093131739,1.2377764239817666,1.257453966979011,1.2774443335935957,1.2977524969370302,1.3183835091808342,1.3393425028133916,1.3606346919167895,1.3822653734639514,1.4042399286363967,1.4265638241629421,{"$f":"(P114*P115*P143)/P111","v":1.4492426136796939},1.4072355813991229,1.3664461442571194,1.326839009640971,1.2883799079122471,1.2510355627553702,1.2147736623856493,1.1795628315918627,1.1453726045891999,1.1121733986590783,1.0799364885530176,1.0486339816384371,1.0182387937648596,0.98872462582964615,0.9600659410229897,0.93223794273246829,0.90521655308804894,0.87897839212897499,0.85350075757451194,0.82876160518104802,0.80473952966855378,0.78141374619989989,0.75876407239700439,0.73677091087825053,0.71541523230206938,0.69467855890200925,0.67454294849905239,0.65499097897734071,0.63600573320988163,{"$f":"(AS114*AS115*AS143)/AS111","v":0.61757078442118929},0.59967018197419841,0.58228843756914916,0.56541051184250712,0.54902180135431844,0.53310812595274404,0.51765571650483844,0.50265120298295918,0.48808160289649644,0.47393431005891679,0.46019708368039747,0.44685803777661787,0.43390563088454182,0.42132865607629422,0.40911623126248858,0.39725778977661946,0.38574307123236962,0.37456211264592409,0.36370523981560748,0.35316305895138694,0.34292644854699889,0.33298655148766559,{"$f":"(BO114*BO115*BO143)/BO111","v":0.32333476738657374},{"$f":"(BP114*BP115*BP143)/BP111","v":0.31396274514348477},{"$f":"(BQ114*BQ115*BQ143)/BQ111","v":0.30486237571903585},{"$f":"(BR114*BR115*BR143)/BR111","v":0.29602578511848404}]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"(B115*B116*B143)/B111","v":1.1113338021296209},{"$f":"(C115*C116*C143)/C111","v":1.1123164771752276},1.1133000211319066,1.114284434767975,1.1152697188524299,1.1162558741549478,1.1172429014458862,1.1182308014962838,1.1192195750778609,1.1202092229630205,1.1211997459248482,1.1221911447371129,1.1231834201742692,1.1241765730114543,1.1251706040244926,1.0871213565454036,1.050358798594593,1.014839418931974,0.98052117771205227,0.94736345672662059,0.91532701133006822,0.88437392399040426,0.85446755941101871,0.82557252117006641,0.79765460982615111,0.77068078244072569,0.74461911346930032,0.71943875697516935,0.69510991012093659,0.671603777894625,0.64889253902862321,0.62694931307113355,0.60574812857114357,0.58526389233926923,0.5654723597480863,0.54635010603679823,0.52787449858627866,0.51002367013167027,0.49277649288084091,0.47611255350805881,0.46001212899329352,0.44445616327854454,0.42942624471356966,0.41490458426431842,0.40087399445827882,0.38731786904181531,0.37422016332542546,0.36156537519364784,0.34933852675714772,0.33752514662526351,0.32611125277803243,0.31508333601742261,0.30442834397818608,0.29413366567940696,0.28418711659846085,0.27457692424972063,0.26529171425093778,0.25632049686080943,0.24765265397179664,0.2392779265427987,0.23118640245681035,0.22336850478918879,0.21581498047264619,0.2085168893455519,0.20146559357058155,{"$f":"(BO115*BO116*BO143)/BO111","v":0.1946527474111899},{"$f":"(BP115*BP116*BP143)/BP111","v":0.18807028735380671},{"$f":"(BQ115*BQ116*BQ143)/BQ111","v":0.18171042256406442},{"$f":"(BR115*BR116*BR143)/BR111","v":0.17556562566576275}]
[]
["Uppräkningsfaktor Dou bana",{"$f":"IF(Diskontering!B109>Kalkylvärden!$B7,A151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(B109-Kalkylvärden!$B6))","v":1.0305764515437288},{"$f":"IF(Diskontering!C109>Kalkylvärden!$B7,B151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(C109-Kalkylvärden!$B6))","v":1.0409749679398048},{"$f":"IF(Diskontering!D109>Kalkylvärden!$B7,C151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(D109-Kalkylvärden!$B6))","v":1.0514784053663173},{"$f":"IF(Diskontering!E109>Kalkylvärden!$B7,D151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(E109-Kalkylvärden!$B6))","v":1.0620878224764634},{"$f":"IF(Diskontering!F109>Kalkylvärden!$B7,E151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(F109-Kalkylvärden!$B6))","v":1.0728042886052509},{"$f":"IF(Diskontering!G109>Kalkylvärden!$B7,F151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(G109-Kalkylvärden!$B6))","v":1.0836288838772776},{"$f":"IF(Diskontering!H109>Kalkylvärden!$B7,G151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(H109-Kalkylvärden!$B6))","v":1.0945626993155992},{"$f":"IF(Diskontering!I109>Kalkylvärden!$B7,H151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(I109-Kalkylvärden!$B6))","v":1.1056068369516936},{"$f":"IF(Diskontering!J109>Kalkylvärden!$B7,I151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(J109-Kalkylvärden!$B6))","v":1.1167624099365361},{"$f":"IF(Diskontering!K109>Kalkylvärden!$B7,J151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(K109-Kalkylvärden!$B6))","v":1.1280305426527955},{"$f":"IF(Diskontering!L109>Kalkylvärden!$B7,K151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(L109-Kalkylvärden!$B6))","v":1.139412370828162},{"$f":"IF(Diskontering!M109>Kalkylvärden!$B7,L151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(M109-Kalkylvärden!$B6))","v":1.1509090416498182},{"$f":"IF(Diskontering!N109>Kalkylvärden!$B7,M151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(N109-Kalkylvärden!$B6))","v":1.1625217138800648},{"$f":"IF(Diskontering!O109>Kalkylvärden!$B7,N151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(O109-Kalkylvärden!$B6))","v":1.1742515579731145},{"$f":"IF(Diskontering!P109>Kalkylvärden!$B7,O151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(P109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!Q109>Kalkylvärden!$B7,P151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(Q109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!R109>Kalkylvärden!$B7,Q151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(R109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!S109>Kalkylvärden!$B7,R151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(S109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!T109>Kalkylvärden!$B7,S151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(T109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!U109>Kalkylvärden!$B7,T151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(U109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!V109>Kalkylvärden!$B7,U151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(V109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!W109>Kalkylvärden!$B7,V151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(W109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!X109>Kalkylvärden!$B7,W151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(X109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!Y109>Kalkylvärden!$B7,X151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(Y109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!Z109>Kalkylvärden!$B7,Y151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(Z109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AA109>Kalkylvärden!$B7,Z151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AA109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AB109>Kalkylvärden!$B7,AA151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AB109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AC109>Kalkylvärden!$B7,AB151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AC109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AD109>Kalkylvärden!$B7,AC151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AD109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AE109>Kalkylvärden!$B7,AD151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AE109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AF109>Kalkylvärden!$B7,AE151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AF109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AG109>Kalkylvärden!$B7,AF151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AG109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AH109>Kalkylvärden!$B7,AG151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AH109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AI109>Kalkylvärden!$B7,AH151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AI109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AJ109>Kalkylvärden!$B7,AI151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AJ109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AK109>Kalkylvärden!$B7,AJ151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AK109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AL109>Kalkylvärden!$B7,AK151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AL109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AM109>Kalkylvärden!$B7,AL151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AM109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AN109>Kalkylvärden!$B7,AM151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AN109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AO109>Kalkylvärden!$B7,AN151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AO109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AP109>Kalkylvärden!$B7,AO151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AP109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AQ109>Kalkylvärden!$B7,AP151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AQ109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AR109>Kalkylvärden!$B7,AQ151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AR109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AS109>Kalkylvärden!$B7,AR151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AS109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AT109>Kalkylvärden!$B7,AS151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AT109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AU109>Kalkylvärden!$B7,AT151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AU109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AV109>Kalkylvärden!$B7,AU151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AV109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AW109>Kalkylvärden!$B7,AV151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AW109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AX109>Kalkylvärden!$B7,AW151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AX109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AY109>Kalkylvärden!$B7,AX151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AY109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!AZ109>Kalkylvärden!$B7,AY151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(AZ109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BA109>Kalkylvärden!$B7,AZ151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BA109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BB109>Kalkylvärden!$B7,BA151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BB109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BC109>Kalkylvärden!$B7,BB151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BC109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BD109>Kalkylvärden!$B7,BC151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BD109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BE109>Kalkylvärden!$B7,BD151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BE109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BF109>Kalkylvärden!$B7,BE151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BF109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BG109>Kalkylvärden!$B7,BF151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BG109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BH109>Kalkylvärden!$B7,BG151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BH109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BI109>Kalkylvärden!$B7,BH151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BI109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BJ109>Kalkylvärden!$B7,BI151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BJ109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BK109>Kalkylvärden!$B7,BJ151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BK109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BL109>Kalkylvärden!$B7,BK151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BL109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BM109>Kalkylvärden!$B7,BL151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BM109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BN109>Kalkylvärden!$B7,BM151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BN109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BO109>Kalkylvärden!$B7,BN151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BO109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BP109>Kalkylvärden!$B7,BO151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BP109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BQ109>Kalkylvärden!$B7,BP151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BQ109-Kalkylvärden!$B6))","v":1.1860997561930631},{"$f":"IF(Diskontering!BR109>Kalkylvärden!$B7,BQ151*(1+Diskontering!$C21/100),(1+Diskontering!$B21/100)^(BR109-Kalkylvärden!$B6))","v":1.1860997561930631}]
["Uppräkningsfaktor slitage väg",{"$f":"IF(Diskontering!B109>Kalkylvärden!$B7,A152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(B109-Kalkylvärden!$B3))","v":1.1284326427999207},{"$f":"IF(Diskontering!C109>Kalkylvärden!$B7,B152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(C109-Kalkylvärden!$B3))","v":1.1398523811450556},{"$f":"IF(Diskontering!D109>Kalkylvärden!$B7,C152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(D109-Kalkylvärden!$B3))","v":1.1513876872422435},{"$f":"IF(Diskontering!E109>Kalkylvärden!$B7,D152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(E109-Kalkylvärden!$B3))","v":1.1630397306371349},{"$f":"IF(Diskontering!F109>Kalkylvärden!$B7,E152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(F109-Kalkylvärden!$B3))","v":1.1748096927111824},{"$f":"IF(Diskontering!G109>Kalkylvärden!$B7,F152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(G109-Kalkylvärden!$B3))","v":1.1866987668014195},{"$f":"IF(Diskontering!H109>Kalkylvärden!$B7,G152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(H109-Kalkylvärden!$B3))","v":1.1987081583214496},{"$f":"IF(Diskontering!I109>Kalkylvärden!$B7,H152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(I109-Kalkylvärden!$B3))","v":1.2108390848836625},{"$f":"IF(Diskontering!J109>Kalkylvärden!$B7,I152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(J109-Kalkylvärden!$B3))","v":1.2230927764226851},{"$f":"IF(Diskontering!K109>Kalkylvärden!$B7,J152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(K109-Kalkylvärden!$B3))","v":1.2354704753200825},{"$f":"IF(Diskontering!L109>Kalkylvärden!$B7,K152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(L109-Kalkylvärden!$B3))","v":1.2479734365303214},{"$f":"IF(Diskontering!M109>Kalkylvärden!$B7,L152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(M109-Kalkylvärden!$B3))","v":1.2606029277080082},{"$f":"IF(Diskontering!N109>Kalkylvärden!$B7,M152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(N109-Kalkylvärden!$B3))","v":1.2733602293364132},{"$f":"IF(Diskontering!O109>Kalkylvärden!$B7,N152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(O109-Kalkylvärden!$B3))","v":1.2862466348572974},{"$f":"IF(Diskontering!P109>Kalkylvärden!$B7,O152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(P109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!Q109>Kalkylvärden!$B7,P152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(Q109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!R109>Kalkylvärden!$B7,Q152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(R109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!S109>Kalkylvärden!$B7,R152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(S109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!T109>Kalkylvärden!$B7,S152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(T109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!U109>Kalkylvärden!$B7,T152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(U109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!V109>Kalkylvärden!$B7,U152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(V109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!W109>Kalkylvärden!$B7,V152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(W109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!X109>Kalkylvärden!$B7,W152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(X109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!Y109>Kalkylvärden!$B7,X152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(Y109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!Z109>Kalkylvärden!$B7,Y152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(Z109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AA109>Kalkylvärden!$B7,Z152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AA109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AB109>Kalkylvärden!$B7,AA152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AB109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AC109>Kalkylvärden!$B7,AB152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AC109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AD109>Kalkylvärden!$B7,AC152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AD109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AE109>Kalkylvärden!$B7,AD152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AE109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AF109>Kalkylvärden!$B7,AE152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AF109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AG109>Kalkylvärden!$B7,AF152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AG109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AH109>Kalkylvärden!$B7,AG152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AH109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AI109>Kalkylvärden!$B7,AH152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AI109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AJ109>Kalkylvärden!$B7,AI152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AJ109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AK109>Kalkylvärden!$B7,AJ152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AK109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AL109>Kalkylvärden!$B7,AK152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AL109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AM109>Kalkylvärden!$B7,AL152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AM109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AN109>Kalkylvärden!$B7,AM152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AN109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AO109>Kalkylvärden!$B7,AN152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AO109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AP109>Kalkylvärden!$B7,AO152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AP109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AQ109>Kalkylvärden!$B7,AP152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AQ109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AR109>Kalkylvärden!$B7,AQ152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AR109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AS109>Kalkylvärden!$B7,AR152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AS109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AT109>Kalkylvärden!$B7,AS152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AT109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AU109>Kalkylvärden!$B7,AT152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AU109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AV109>Kalkylvärden!$B7,AU152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AV109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AW109>Kalkylvärden!$B7,AV152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AW109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AX109>Kalkylvärden!$B7,AW152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AX109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AY109>Kalkylvärden!$B7,AX152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AY109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!AZ109>Kalkylvärden!$B7,AY152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(AZ109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BA109>Kalkylvärden!$B7,AZ152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BA109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BB109>Kalkylvärden!$B7,BA152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BB109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BC109>Kalkylvärden!$B7,BB152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BC109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BD109>Kalkylvärden!$B7,BC152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BD109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BE109>Kalkylvärden!$B7,BD152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BE109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BF109>Kalkylvärden!$B7,BE152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BF109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BG109>Kalkylvärden!$B7,BF152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BG109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BH109>Kalkylvärden!$B7,BG152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BH109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BI109>Kalkylvärden!$B7,BH152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BI109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BJ109>Kalkylvärden!$B7,BI152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BJ109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BK109>Kalkylvärden!$B7,BJ152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BK109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BL109>Kalkylvärden!$B7,BK152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BL109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BM109>Kalkylvärden!$B7,BL152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BM109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BN109>Kalkylvärden!$B7,BM152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BN109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BO109>Kalkylvärden!$B7,BN152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BO109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BP109>Kalkylvärden!$B7,BO152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BP109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BQ109>Kalkylvärden!$B7,BP152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BQ109-Kalkylvärden!$B3))","v":1.2992634508020533},{"$f":"IF(Diskontering!BR109>Kalkylvärden!$B7,BQ152*(1+Diskontering!$C23/100),(1+Diskontering!$B23/100)^(BR109-Kalkylvärden!$B3))","v":1.2992634508020533}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Drift och underhåll"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B167+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN167+1","v":2096},{"$f":"BO167+1","v":2097},{"$f":"BP167+1","v":2098},{"$f":"BQ167+1","v":2099},{"$f":"BR167+1","v":2100}]
["Drift och underhåll (mkr/år)",{"$f":"IF(B167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*B151,\"\")","v":0.10305764515437288},{"$f":"IF(C167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*C151,\"\")","v":0.10409749679398049},{"$f":"IF(D167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*D151,\"\")","v":0.10514784053663173},{"$f":"IF(E167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*E151,\"\")","v":0.10620878224764635},{"$f":"IF(F167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*F151,\"\")","v":0.10728042886052509},{"$f":"IF(G167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*G151,\"\")","v":0.10836288838772777},{"$f":"IF(H167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*H151,\"\")","v":0.10945626993155994},{"$f":"IF(I167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*I151,\"\")","v":0.11056068369516936},{"$f":"IF(J167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*J151,\"\")","v":0.11167624099365361},{"$f":"IF(K167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*K151,\"\")","v":0.11280305426527955},{"$f":"IF(L167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*L151,\"\")","v":0.11394123708281621},{"$f":"IF(M167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*M151,\"\")","v":0.11509090416498183},{"$f":"IF(N167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*N151,\"\")","v":0.11625217138800648},{"$f":"IF(O167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*O151,\"\")","v":0.11742515579731146},{"$f":"IF(P167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*P151,\"\")","v":0.11860997561930631},{"$f":"IF(Q167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*Q151,\"\")","v":0.11860997561930631},{"$f":"IF(R167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*R151,\"\")","v":0.11860997561930631},{"$f":"IF(S167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*S151,\"\")","v":0.11860997561930631},{"$f":"IF(T167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*T151,\"\")","v":0.11860997561930631},{"$f":"IF(U167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*U151,\"\")","v":0.11860997561930631},{"$f":"IF(V167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*V151,\"\")","v":0.11860997561930631},{"$f":"IF(W167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*W151,\"\")","v":0.11860997561930631},{"$f":"IF(X167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*X151,\"\")","v":0.11860997561930631},{"$f":"IF(Y167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*Y151,\"\")","v":0.11860997561930631},{"$f":"IF(Z167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*Z151,\"\")","v":0.11860997561930631},{"$f":"IF(AA167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AA151,\"\")","v":0.11860997561930631},{"$f":"IF(AB167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AB151,\"\")","v":0.11860997561930631},{"$f":"IF(AC167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AC151,\"\")","v":0.11860997561930631},{"$f":"IF(AD167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AD151,\"\")","v":0.11860997561930631},{"$f":"IF(AE167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AE151,\"\")","v":0.11860997561930631},{"$f":"IF(AF167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AF151,\"\")","v":0.11860997561930631},{"$f":"IF(AG167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AG151,\"\")","v":0.11860997561930631},{"$f":"IF(AH167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AH151,\"\")","v":0.11860997561930631},{"$f":"IF(AI167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AI151,\"\")","v":0.11860997561930631},{"$f":"IF(AJ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AJ151,\"\")","v":0.11860997561930631},{"$f":"IF(AK167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AK151,\"\")","v":0.11860997561930631},{"$f":"IF(AL167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AL151,\"\")","v":0.11860997561930631},{"$f":"IF(AM167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AM151,\"\")","v":0.11860997561930631},{"$f":"IF(AN167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AN151,\"\")","v":0.11860997561930631},{"$f":"IF(AO167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AO151,\"\")","v":0.11860997561930631},{"$f":"IF(AP167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AP151,\"\")","v":0.11860997561930631},{"$f":"IF(AQ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AQ151,\"\")","v":""},{"$f":"IF(AR167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AR151,\"\")","v":""},{"$f":"IF(AS167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AS151,\"\")","v":""},{"$f":"IF(AT167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AT151,\"\")","v":""},{"$f":"IF(AU167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AU151,\"\")","v":""},{"$f":"IF(AV167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AV151,\"\")","v":""},{"$f":"IF(AW167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AW151,\"\")","v":""},{"$f":"IF(AX167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AX151,\"\")","v":""},{"$f":"IF(AY167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AY151,\"\")","v":""},{"$f":"IF(AZ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AZ151,\"\")","v":""},{"$f":"IF(BA167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BA151,\"\")","v":""},{"$f":"IF(BB167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BB151,\"\")","v":""},{"$f":"IF(BC167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BC151,\"\")","v":""},{"$f":"IF(BD167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BD151,\"\")","v":""},{"$f":"IF(BE167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BE151,\"\")","v":""},{"$f":"IF(BF167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BF151,\"\")","v":""},{"$f":"IF(BG167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BG151,\"\")","v":""},{"$f":"IF(BH167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BH151,\"\")","v":""},{"$f":"IF(BI167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BI151,\"\")","v":""},{"$f":"IF(BJ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BJ151,\"\")","v":""},{"$f":"IF(BK167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BK151,\"\")","v":""},{"$f":"IF(BL167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BL151,\"\")","v":""},{"$f":"IF(BM167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BM151,\"\")","v":""},{"$f":"IF(BN167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BN151,\"\")","v":""},{"$f":"IF(BO167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BO151,\"\")","v":""},{"$f":"IF(BP167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BP151,\"\")","v":""},{"$f":"IF(BQ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BQ151,\"\")","v":""},{"$f":"IF(BR167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BR151,\"\")","v":""},{"$f":"IF(BS167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BS151,\"\")","v":""}]
["SEK DoU (mkr/år)",{"$f":"IF(B167<=(Indata!$B$26+Indata!$B$24),B168,\"\")","v":0.10305764515437288},{"$f":"IF(C167<=(Indata!$B$26+Indata!$B$24),C168,\"\")","v":0.10409749679398049},{"$f":"IF(D167<=(Indata!$B$26+Indata!$B$24),D168,\"\")","v":0.10514784053663173},{"$f":"IF(E167<=(Indata!$B$26+Indata!$B$24),E168,\"\")","v":0.10620878224764635},{"$f":"IF(F167<=(Indata!$B$26+Indata!$B$24),F168,\"\")","v":0.10728042886052509},{"$f":"IF(G167<=(Indata!$B$26+Indata!$B$24),G168,\"\")","v":0.10836288838772777},{"$f":"IF(H167<=(Indata!$B$26+Indata!$B$24),H168,\"\")","v":0.10945626993155994},{"$f":"IF(I167<=(Indata!$B$26+Indata!$B$24),I168,\"\")","v":0.11056068369516936},{"$f":"IF(J167<=(Indata!$B$26+Indata!$B$24),J168,\"\")","v":0.11167624099365361},{"$f":"IF(K167<=(Indata!$B$26+Indata!$B$24),K168,\"\")","v":0.11280305426527955},{"$f":"IF(L167<=(Indata!$B$26+Indata!$B$24),L168,\"\")","v":0.11394123708281621},{"$f":"IF(M167<=(Indata!$B$26+Indata!$B$24),M168,\"\")","v":0.11509090416498183},{"$f":"IF(N167<=(Indata!$B$26+Indata!$B$24),N168,\"\")","v":0.11625217138800648},{"$f":"IF(O167<=(Indata!$B$26+Indata!$B$24),O168,\"\")","v":0.11742515579731146},{"$f":"IF(P167<=(Indata!$B$26+Indata!$B$24),P168,\"\")","v":0.11860997561930631},{"$f":"IF(Q167<=(Indata!$B$26+Indata!$B$24),Q168,\"\")","v":0.11860997561930631},{"$f":"IF(R167<=(Indata!$B$26+Indata!$B$24),R168,\"\")","v":0.11860997561930631},{"$f":"IF(S167<=(Indata!$B$26+Indata!$B$24),S168,\"\")","v":0.11860997561930631},{"$f":"IF(T167<=(Indata!$B$26+Indata!$B$24),T168,\"\")","v":0.11860997561930631},{"$f":"IF(U167<=(Indata!$B$26+Indata!$B$24),U168,\"\")","v":0.11860997561930631},{"$f":"IF(V167<=(Indata!$B$26+Indata!$B$24),V168,\"\")","v":0.11860997561930631},{"$f":"IF(W167<=(Indata!$B$26+Indata!$B$24),W168,\"\")","v":0.11860997561930631},{"$f":"IF(X167<=(Indata!$B$26+Indata!$B$24),X168,\"\")","v":0.11860997561930631},{"$f":"IF(Y167<=(Indata!$B$26+Indata!$B$24),Y168,\"\")","v":0.11860997561930631},{"$f":"IF(Z167<=(Indata!$B$26+Indata!$B$24),Z168,\"\")","v":0.11860997561930631},{"$f":"IF(AA167<=(Indata!$B$26+Indata!$B$24),AA168,\"\")","v":0.11860997561930631},{"$f":"IF(AB167<=(Indata!$B$26+Indata!$B$24),AB168,\"\")","v":0.11860997561930631},{"$f":"IF(AC167<=(Indata!$B$26+Indata!$B$24),AC168,\"\")","v":0.11860997561930631},{"$f":"IF(AD167<=(Indata!$B$26+Indata!$B$24),AD168,\"\")","v":0.11860997561930631},{"$f":"IF(AE167<=(Indata!$B$26+Indata!$B$24),AE168,\"\")","v":0.11860997561930631},{"$f":"IF(AF167<=(Indata!$B$26+Indata!$B$24),AF168,\"\")","v":0.11860997561930631},{"$f":"IF(AG167<=(Indata!$B$26+Indata!$B$24),AG168,\"\")","v":0.11860997561930631},{"$f":"IF(AH167<=(Indata!$B$26+Indata!$B$24),AH168,\"\")","v":0.11860997561930631},{"$f":"IF(AI167<=(Indata!$B$26+Indata!$B$24),AI168,\"\")","v":0.11860997561930631},{"$f":"IF(AJ167<=(Indata!$B$26+Indata!$B$24),AJ168,\"\")","v":0.11860997561930631},{"$f":"IF(AK167<=(Indata!$B$26+Indata!$B$24),AK168,\"\")","v":0.11860997561930631},{"$f":"IF(AL167<=(Indata!$B$26+Indata!$B$24),AL168,\"\")","v":0.11860997561930631},{"$f":"IF(AM167<=(Indata!$B$26+Indata!$B$24),AM168,\"\")","v":0.11860997561930631},{"$f":"IF(AN167<=(Indata!$B$26+Indata!$B$24),AN168,\"\")","v":0.11860997561930631},{"$f":"IF(AO167<=(Indata!$B$26+Indata!$B$24),AO168,\"\")","v":0.11860997561930631},{"$f":"IF(AP167<=(Indata!$B$26+Indata!$B$24),AP168,\"\")","v":0.11860997561930631},{"$f":"IF(AQ167<=(Indata!$B$26+Indata!$B$24),AQ168,\"\")","v":""},{"$f":"IF(AR167<=(Indata!$B$26+Indata!$B$24),AR168,\"\")","v":""},{"$f":"IF(AS167<=(Indata!$B$26+Indata!$B$24),AS168,\"\")","v":""},{"$f":"IF(AT167<=(Indata!$B$26+Indata!$B$24),AT168,\"\")","v":""},{"$f":"IF(AU167<=(Indata!$B$26+Indata!$B$24),AU168,\"\")","v":""},{"$f":"IF(AV167<=(Indata!$B$26+Indata!$B$24),AV168,\"\")","v":""},{"$f":"IF(AW167<=(Indata!$B$26+Indata!$B$24),AW168,\"\")","v":""},{"$f":"IF(AX167<=(Indata!$B$26+Indata!$B$24),AX168,\"\")","v":""},{"$f":"IF(AY167<=(Indata!$B$26+Indata!$B$24),AY168,\"\")","v":""},{"$f":"IF(AZ167<=(Indata!$B$26+Indata!$B$24),AZ168,\"\")","v":""},{"$f":"IF(BA167<=(Indata!$B$26+Indata!$B$24),BA168,\"\")","v":""},{"$f":"IF(BB167<=(Indata!$B$26+Indata!$B$24),BB168,\"\")","v":""},{"$f":"IF(BC167<=(Indata!$B$26+Indata!$B$24),BC168,\"\")","v":""},{"$f":"IF(BD167<=(Indata!$B$26+Indata!$B$24),BD168,\"\")","v":""},{"$f":"IF(BE167<=(Indata!$B$26+Indata!$B$24),BE168,\"\")","v":""},{"$f":"IF(BF167<=(Indata!$B$26+Indata!$B$24),BF168,\"\")","v":""},{"$f":"IF(BG167<=(Indata!$B$26+Indata!$B$24),BG168,\"\")","v":""},{"$f":"IF(BH167<=(Indata!$B$26+Indata!$B$24),BH168,\"\")","v":""},{"$f":"IF(BI167<=(Indata!$B$26+Indata!$B$24),BI168,\"\")","v":""},{"$f":"IF(BJ167<=(Indata!$B$26+Indata!$B$24),BJ168,\"\")","v":""},{"$f":"IF(BK167<=(Indata!$B$26+Indata!$B$24),BK168,\"\")","v":""},{"$f":"IF(BL167<=(Indata!$B$26+Indata!$B$24),BL168,\"\")","v":""},{"$f":"IF(BM167<=(Indata!$B$26+Indata!$B$24),BM168,\"\")","v":""},{"$f":"IF(BN167<=(Indata!$B$26+Indata!$B$24),BN168,\"\")","v":""},{"$f":"IF(BO167<=(Indata!$B$26+Indata!$B$24),BO168,\"\")","v":""},{"$f":"IF(BP167<=(Indata!$B$26+Indata!$B$24),BP168,\"\")","v":""},{"$f":"IF(BQ167<=(Indata!$B$26+Indata!$B$24),BQ168,\"\")","v":""},{"$f":"IF(BR167<=(Indata!$B$26+Indata!$B$24),BR168,\"\")","v":""},{"$f":"IF(BS167<=(Indata!$B$26+Indata!$B$24),BS168,\"\")","v":""}]
["Nuvärde SEK DoU (mkr/år)",{"$f":"IF(B167<=(Indata!$B$26+Indata!$B$24),B169/B111,\"\")","v":9.2952091310310028E-2},{"$f":"IF(C167<=(Indata!$B$26+Indata!$B$24),C169/C111,\"\")","v":9.0714954503991349E-2},{"$f":"IF(D167<=(Indata!$B$26+Indata!$B$24),D169/D111,\"\")","v":8.8531660284962926E-2},{"$f":"IF(E167<=(Indata!$B$26+Indata!$B$24),E169/E111,\"\")","v":8.6400912789602116E-2},{"$f":"IF(F167<=(Indata!$B$26+Indata!$B$24),F169/F111,\"\")","v":8.4321447342656244E-2},{"$f":"IF(G167<=(Indata!$B$26+Indata!$B$24),G169/G111,\"\")","v":8.2292029706612216E-2},{"$f":"IF(H167<=(Indata!$B$26+Indata!$B$24),H169/H111,\"\")","v":8.031145534913231E-2},{"$f":"IF(I167<=(Indata!$B$26+Indata!$B$24),I169/I111,\"\")","v":7.837854872812082E-2},{"$f":"IF(J167<=(Indata!$B$26+Indata!$B$24),J169/J111,\"\")","v":7.6492162593997631E-2},{"$f":"IF(K167<=(Indata!$B$26+Indata!$B$24),K169/K111,\"\")","v":7.4651177308764305E-2},{"$f":"IF(L167<=(Indata!$B$26+Indata!$B$24),L169/L111,\"\")","v":7.2854500181458684E-2},{"$f":"IF(M167<=(Indata!$B$26+Indata!$B$24),M169/M111,\"\")","v":7.1101064819603474E-2},{"$f":"IF(N167<=(Indata!$B$26+Indata!$B$24),N169/N111,\"\")","v":6.9389830496264029E-2},{"$f":"IF(O167<=(Indata!$B$26+Indata!$B$24),O169/O111,\"\")","v":6.7719781532339471E-2},{"$f":"IF(P167<=(Indata!$B$26+Indata!$B$24),P169/P111,\"\")","v":6.6089926693720547E-2},{"$f":"IF(Q167<=(Indata!$B$26+Indata!$B$24),Q169/Q111,\"\")","v":6.3855001636444975E-2},{"$f":"IF(R167<=(Indata!$B$26+Indata!$B$24),R169/R111,\"\")","v":6.1695653755019307E-2},{"$f":"IF(S167<=(Indata!$B$26+Indata!$B$24),S169/S111,\"\")","v":5.9609327299535567E-2},{"$f":"IF(T167<=(Indata!$B$26+Indata!$B$24),T169/T111,\"\")","v":5.7593552946411185E-2},{"$f":"IF(U167<=(Indata!$B$26+Indata!$B$24),U169/U111,\"\")","v":5.56459448757596E-2},{"$f":"IF(V167<=(Indata!$B$26+Indata!$B$24),V169/V111,\"\")","v":5.3764197947593816E-2},{"$f":"IF(W167<=(Indata!$B$26+Indata!$B$24),W169/W111,\"\")","v":5.1946084973520608E-2},{"$f":"IF(X167<=(Indata!$B$26+Indata!$B$24),X169/X111,\"\")","v":5.0189454080696243E-2},{"$f":"IF(Y167<=(Indata!$B$26+Indata!$B$24),Y169/Y111,\"\")","v":4.8492226164923907E-2},{"$f":"IF(Z167<=(Indata!$B$26+Indata!$B$24),Z169/Z111,\"\")","v":4.6852392429878167E-2},{"$f":"IF(AA167<=(Indata!$B$26+Indata!$B$24),AA169/AA111,\"\")","v":4.5268012009544126E-2},{"$f":"IF(AB167<=(Indata!$B$26+Indata!$B$24),AB169/AB111,\"\")","v":4.373720967105714E-2},{"$f":"IF(AC167<=(Indata!$B$26+Indata!$B$24),AC169/AC111,\"\")","v":4.2258173595224283E-2},{"$f":"IF(AD167<=(Indata!$B$26+Indata!$B$24),AD169/AD111,\"\")","v":4.0829153232100762E-2},{"$f":"IF(AE167<=(Indata!$B$26+Indata!$B$24),AE169/AE111,\"\")","v":3.944845722908287E-2},{"$f":"IF(AF167<=(Indata!$B$26+Indata!$B$24),AF169/AF111,\"\")","v":3.8114451429065582E-2},{"$f":"IF(AG167<=(Indata!$B$26+Indata!$B$24),AG169/AG111,\"\")","v":3.6825556936295245E-2},{"$f":"IF(AH167<=(Indata!$B$26+Indata!$B$24),AH169/AH111,\"\")","v":3.558024824762826E-2},{"$f":"IF(AI167<=(Indata!$B$26+Indata!$B$24),AI169/AI111,\"\")","v":3.4377051446983831E-2},{"$f":"IF(AJ167<=(Indata!$B$26+Indata!$B$24),AJ169/AJ111,\"\")","v":3.3214542460853945E-2},{"$f":"IF(AK167<=(Indata!$B$26+Indata!$B$24),AK169/AK111,\"\")","v":3.2091345372805745E-2},{"$f":"IF(AL167<=(Indata!$B$26+Indata!$B$24),AL169/AL111,\"\")","v":3.10061307949814E-2},{"$f":"IF(AM167<=(Indata!$B$26+Indata!$B$24),AM169/AM111,\"\")","v":2.9957614294668023E-2},{"$f":"IF(AN167<=(Indata!$B$26+Indata!$B$24),AN169/AN111,\"\")","v":2.8944554874075393E-2},{"$f":"IF(AO167<=(Indata!$B$26+Indata!$B$24),AO169/AO111,\"\")","v":2.7965753501522115E-2},{"$f":"IF(AP167<=(Indata!$B$26+Indata!$B$24),AP169/AP111,\"\")","v":2.7020051692291897E-2},{"$f":"IF(AQ167<=(Indata!$B$26+Indata!$B$24),AQ169/AQ111,\"\")","v":""},{"$f":"IF(AR167<=(Indata!$B$26+Indata!$B$24),AR169/AR111,\"\")","v":""},{"$f":"IF(AS167<=(Indata!$B$26+Indata!$B$24),AS169/AS111,\"\")","v":""},{"$f":"IF(AT167<=(Indata!$B$26+Indata!$B$24),AT169/AT111,\"\")","v":""},{"$f":"IF(AU167<=(Indata!$B$26+Indata!$B$24),AU169/AU111,\"\")","v":""},{"$f":"IF(AV167<=(Indata!$B$26+Indata!$B$24),AV169/AV111,\"\")","v":""},{"$f":"IF(AW167<=(Indata!$B$26+Indata!$B$24),AW169/AW111,\"\")","v":""},{"$f":"IF(AX167<=(Indata!$B$26+Indata!$B$24),AX169/AX111,\"\")","v":""},{"$f":"IF(AY167<=(Indata!$B$26+Indata!$B$24),AY169/AY111,\"\")","v":""},{"$f":"IF(AZ167<=(Indata!$B$26+Indata!$B$24),AZ169/AZ111,\"\")","v":""},{"$f":"IF(BA167<=(Indata!$B$26+Indata!$B$24),BA169/BA111,\"\")","v":""},{"$f":"IF(BB167<=(Indata!$B$26+Indata!$B$24),BB169/BB111,\"\")","v":""},{"$f":"IF(BC167<=(Indata!$B$26+Indata!$B$24),BC169/BC111,\"\")","v":""},{"$f":"IF(BD167<=(Indata!$B$26+Indata!$B$24),BD169/BD111,\"\")","v":""},{"$f":"IF(BE167<=(Indata!$B$26+Indata!$B$24),BE169/BE111,\"\")","v":""},{"$f":"IF(BF167<=(Indata!$B$26+Indata!$B$24),BF169/BF111,\"\")","v":""},{"$f":"IF(BG167<=(Indata!$B$26+Indata!$B$24),BG169/BG111,\"\")","v":""},{"$f":"IF(BH167<=(Indata!$B$26+Indata!$B$24),BH169/BH111,\"\")","v":""},{"$f":"IF(BI167<=(Indata!$B$26+Indata!$B$24),BI169/BI111,\"\")","v":""},{"$f":"IF(BJ167<=(Indata!$B$26+Indata!$B$24),BJ169/BJ111,\"\")","v":""},{"$f":"IF(BK167<=(Indata!$B$26+Indata!$B$24),BK169/BK111,\"\")","v":""},{"$f":"IF(BL167<=(Indata!$B$26+Indata!$B$24),BL169/BL111,\"\")","v":""},{"$f":"IF(BM167<=(Indata!$B$26+Indata!$B$24),BM169/BM111,\"\")","v":""},{"$f":"IF(BN167<=(Indata!$B$26+Indata!$B$24),BN169/BN111,\"\")","v":""},{"$f":"IF(BO167<=(Indata!$B$26+Indata!$B$24),BO169/BO111,\"\")","v":""},{"$f":"IF(BP167<=(Indata!$B$26+Indata!$B$24),BP169/BP111,\"\")","v":""},{"$f":"IF(BQ167<=(Indata!$B$26+Indata!$B$24),BQ169/BQ111,\"\")","v":""},{"$f":"IF(BR167<=(Indata!$B$26+Indata!$B$24),BR169/BR111,\"\")","v":""},{"$f":"IF(BS167<=(Indata!$B$26+Indata!$B$24),BS169/BS111,\"\")","v":""}]
["Summa nuvärde SEK DoU (mkr)",{"$f":"SUM(B170:BS170)","v":2.2984836865395}]
[]
["Skattefinansieringskostnad drift och underhåll"]
[]
["Drift och underhåll (mkr/år)",{"$f":"IF(B167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*B151,\"\")","v":0.10305764515437288},{"$f":"IF(C167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*C151,\"\")","v":0.10409749679398049},{"$f":"IF(D167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*D151,\"\")","v":0.10514784053663173},{"$f":"IF(E167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*E151,\"\")","v":0.10620878224764635},{"$f":"IF(F167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*F151,\"\")","v":0.10728042886052509},{"$f":"IF(G167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*G151,\"\")","v":0.10836288838772777},{"$f":"IF(H167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*H151,\"\")","v":0.10945626993155994},{"$f":"IF(I167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*I151,\"\")","v":0.11056068369516936},{"$f":"IF(J167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*J151,\"\")","v":0.11167624099365361},{"$f":"IF(K167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*K151,\"\")","v":0.11280305426527955},{"$f":"IF(L167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*L151,\"\")","v":0.11394123708281621},{"$f":"IF(M167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*M151,\"\")","v":0.11509090416498183},{"$f":"IF(N167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*N151,\"\")","v":0.11625217138800648},{"$f":"IF(O167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*O151,\"\")","v":0.11742515579731146},{"$f":"IF(P167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*P151,\"\")","v":0.11860997561930631},{"$f":"IF(Q167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*Q151,\"\")","v":0.11860997561930631},{"$f":"IF(R167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*R151,\"\")","v":0.11860997561930631},{"$f":"IF(S167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*S151,\"\")","v":0.11860997561930631},{"$f":"IF(T167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*T151,\"\")","v":0.11860997561930631},{"$f":"IF(U167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*U151,\"\")","v":0.11860997561930631},{"$f":"IF(V167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*V151,\"\")","v":0.11860997561930631},{"$f":"IF(W167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*W151,\"\")","v":0.11860997561930631},{"$f":"IF(X167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*X151,\"\")","v":0.11860997561930631},{"$f":"IF(Y167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*Y151,\"\")","v":0.11860997561930631},{"$f":"IF(Z167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*Z151,\"\")","v":0.11860997561930631},{"$f":"IF(AA167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AA151,\"\")","v":0.11860997561930631},{"$f":"IF(AB167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AB151,\"\")","v":0.11860997561930631},{"$f":"IF(AC167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AC151,\"\")","v":0.11860997561930631},{"$f":"IF(AD167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AD151,\"\")","v":0.11860997561930631},{"$f":"IF(AE167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AE151,\"\")","v":0.11860997561930631},{"$f":"IF(AF167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AF151,\"\")","v":0.11860997561930631},{"$f":"IF(AG167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AG151,\"\")","v":0.11860997561930631},{"$f":"IF(AH167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AH151,\"\")","v":0.11860997561930631},{"$f":"IF(AI167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AI151,\"\")","v":0.11860997561930631},{"$f":"IF(AJ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AJ151,\"\")","v":0.11860997561930631},{"$f":"IF(AK167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AK151,\"\")","v":0.11860997561930631},{"$f":"IF(AL167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AL151,\"\")","v":0.11860997561930631},{"$f":"IF(AM167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AM151,\"\")","v":0.11860997561930631},{"$f":"IF(AN167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AN151,\"\")","v":0.11860997561930631},{"$f":"IF(AO167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AO151,\"\")","v":0.11860997561930631},{"$f":"IF(AP167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AP151,\"\")","v":0.11860997561930631},{"$f":"IF(AQ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AQ151,\"\")","v":""},{"$f":"IF(AR167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AR151,\"\")","v":""},{"$f":"IF(AS167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AS151,\"\")","v":""},{"$f":"IF(AT167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AT151,\"\")","v":""},{"$f":"IF(AU167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AU151,\"\")","v":""},{"$f":"IF(AV167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AV151,\"\")","v":""},{"$f":"IF(AW167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AW151,\"\")","v":""},{"$f":"IF(AX167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AX151,\"\")","v":""},{"$f":"IF(AY167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AY151,\"\")","v":""},{"$f":"IF(AZ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*AZ151,\"\")","v":""},{"$f":"IF(BA167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BA151,\"\")","v":""},{"$f":"IF(BB167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BB151,\"\")","v":""},{"$f":"IF(BC167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BC151,\"\")","v":""},{"$f":"IF(BD167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BD151,\"\")","v":""},{"$f":"IF(BE167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BE151,\"\")","v":""},{"$f":"IF(BF167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BF151,\"\")","v":""},{"$f":"IF(BG167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BG151,\"\")","v":""},{"$f":"IF(BH167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BH151,\"\")","v":""},{"$f":"IF(BI167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BI151,\"\")","v":""},{"$f":"IF(BJ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BJ151,\"\")","v":""},{"$f":"IF(BK167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BK151,\"\")","v":""},{"$f":"IF(BL167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BL151,\"\")","v":""},{"$f":"IF(BM167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BM151,\"\")","v":""},{"$f":"IF(BN167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BN151,\"\")","v":""},{"$f":"IF(BO167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BO151,\"\")","v":""},{"$f":"IF(BP167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BP151,\"\")","v":""},{"$f":"IF(BQ167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BQ151,\"\")","v":""},{"$f":"IF(BR167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BR151,\"\")","v":""},{"$f":"IF(BS167<=(Indata!$B$26+Indata!$B$24),Indata!$B$22*BS151,\"\")","v":""}]
["SEK DoU (mkr/år)",{"$f":"IF(B167<=(Indata!$B$26+Indata!$B$24),B175*(Kalkylvärden!$B$5-1),\"\")","v":2.061152903087457E-2},{"$f":"IF(C167<=(Indata!$B$26+Indata!$B$24),C175*(Kalkylvärden!$B$5-1),\"\")","v":2.0819499358796092E-2},{"$f":"IF(D167<=(Indata!$B$26+Indata!$B$24),D175*(Kalkylvärden!$B$5-1),\"\")","v":2.1029568107326341E-2},{"$f":"IF(E167<=(Indata!$B$26+Indata!$B$24),E175*(Kalkylvärden!$B$5-1),\"\")","v":2.1241756449529265E-2},{"$f":"IF(F167<=(Indata!$B$26+Indata!$B$24),F175*(Kalkylvärden!$B$5-1),\"\")","v":2.1456085772105015E-2},{"$f":"IF(G167<=(Indata!$B$26+Indata!$B$24),G175*(Kalkylvärden!$B$5-1),\"\")","v":2.1672577677545549E-2},{"$f":"IF(H167<=(Indata!$B$26+Indata!$B$24),H175*(Kalkylvärden!$B$5-1),\"\")","v":2.1891253986311983E-2},{"$f":"IF(I167<=(Indata!$B$26+Indata!$B$24),I175*(Kalkylvärden!$B$5-1),\"\")","v":2.2112136739033866E-2},{"$f":"IF(J167<=(Indata!$B$26+Indata!$B$24),J175*(Kalkylvärden!$B$5-1),\"\")","v":2.2335248198730718E-2},{"$f":"IF(K167<=(Indata!$B$26+Indata!$B$24),K175*(Kalkylvärden!$B$5-1),\"\")","v":2.2560610853055905E-2},{"$f":"IF(L167<=(Indata!$B$26+Indata!$B$24),L175*(Kalkylvärden!$B$5-1),\"\")","v":2.2788247416563236E-2},{"$f":"IF(M167<=(Indata!$B$26+Indata!$B$24),M175*(Kalkylvärden!$B$5-1),\"\")","v":2.3018180832996362E-2},{"$f":"IF(N167<=(Indata!$B$26+Indata!$B$24),N175*(Kalkylvärden!$B$5-1),\"\")","v":2.325043427760129E-2},{"$f":"IF(O167<=(Indata!$B$26+Indata!$B$24),O175*(Kalkylvärden!$B$5-1),\"\")","v":2.3485031159462287E-2},{"$f":"IF(P167<=(Indata!$B$26+Indata!$B$24),P175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(Q167<=(Indata!$B$26+Indata!$B$24),Q175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(R167<=(Indata!$B$26+Indata!$B$24),R175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(S167<=(Indata!$B$26+Indata!$B$24),S175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(T167<=(Indata!$B$26+Indata!$B$24),T175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(U167<=(Indata!$B$26+Indata!$B$24),U175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(V167<=(Indata!$B$26+Indata!$B$24),V175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(W167<=(Indata!$B$26+Indata!$B$24),W175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(X167<=(Indata!$B$26+Indata!$B$24),X175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(Y167<=(Indata!$B$26+Indata!$B$24),Y175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(Z167<=(Indata!$B$26+Indata!$B$24),Z175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AA167<=(Indata!$B$26+Indata!$B$24),AA175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AB167<=(Indata!$B$26+Indata!$B$24),AB175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AC167<=(Indata!$B$26+Indata!$B$24),AC175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AD167<=(Indata!$B$26+Indata!$B$24),AD175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AE167<=(Indata!$B$26+Indata!$B$24),AE175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AF167<=(Indata!$B$26+Indata!$B$24),AF175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AG167<=(Indata!$B$26+Indata!$B$24),AG175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AH167<=(Indata!$B$26+Indata!$B$24),AH175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AI167<=(Indata!$B$26+Indata!$B$24),AI175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AJ167<=(Indata!$B$26+Indata!$B$24),AJ175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AK167<=(Indata!$B$26+Indata!$B$24),AK175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AL167<=(Indata!$B$26+Indata!$B$24),AL175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AM167<=(Indata!$B$26+Indata!$B$24),AM175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AN167<=(Indata!$B$26+Indata!$B$24),AN175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AO167<=(Indata!$B$26+Indata!$B$24),AO175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AP167<=(Indata!$B$26+Indata!$B$24),AP175*(Kalkylvärden!$B$5-1),\"\")","v":2.3721995123861257E-2},{"$f":"IF(AQ167<=(Indata!$B$26+Indata!$B$24),AQ175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AR167<=(Indata!$B$26+Indata!$B$24),AR175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AS167<=(Indata!$B$26+Indata!$B$24),AS175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AT167<=(Indata!$B$26+Indata!$B$24),AT175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AU167<=(Indata!$B$26+Indata!$B$24),AU175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AV167<=(Indata!$B$26+Indata!$B$24),AV175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AW167<=(Indata!$B$26+Indata!$B$24),AW175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AX167<=(Indata!$B$26+Indata!$B$24),AX175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AY167<=(Indata!$B$26+Indata!$B$24),AY175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AZ167<=(Indata!$B$26+Indata!$B$24),AZ175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BA167<=(Indata!$B$26+Indata!$B$24),BA175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BB167<=(Indata!$B$26+Indata!$B$24),BB175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BC167<=(Indata!$B$26+Indata!$B$24),BC175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BD167<=(Indata!$B$26+Indata!$B$24),BD175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BE167<=(Indata!$B$26+Indata!$B$24),BE175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BF167<=(Indata!$B$26+Indata!$B$24),BF175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BG167<=(Indata!$B$26+Indata!$B$24),BG175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BH167<=(Indata!$B$26+Indata!$B$24),BH175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BI167<=(Indata!$B$26+Indata!$B$24),BI175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BJ167<=(Indata!$B$26+Indata!$B$24),BJ175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BK167<=(Indata!$B$26+Indata!$B$24),BK175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BL167<=(Indata!$B$26+Indata!$B$24),BL175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BM167<=(Indata!$B$26+Indata!$B$24),BM175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BN167<=(Indata!$B$26+Indata!$B$24),BN175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BO167<=(Indata!$B$26+Indata!$B$24),BO175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BP167<=(Indata!$B$26+Indata!$B$24),BP175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BQ167<=(Indata!$B$26+Indata!$B$24),BQ175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BR167<=(Indata!$B$26+Indata!$B$24),BR175*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BS167<=(Indata!$B$26+Indata!$B$24),BS175*(Kalkylvärden!$B$5-1),\"\")","v":""}]
["Nuvärde SEK DoU (mkr/år)",{"$f":"IF(B167<=(Indata!$B$26+Indata!$B$24),B176/B111,\"\")","v":1.8590418262062001E-2},{"$f":"IF(C167<=(Indata!$B$26+Indata!$B$24),C176/C111,\"\")","v":1.8142990900798267E-2},{"$f":"IF(D167<=(Indata!$B$26+Indata!$B$24),D176/D111,\"\")","v":1.7706332056992579E-2},{"$f":"IF(E167<=(Indata!$B$26+Indata!$B$24),E176/E111,\"\")","v":1.728018255792042E-2},{"$f":"IF(F167<=(Indata!$B$26+Indata!$B$24),F176/F111,\"\")","v":1.6864289468531246E-2},{"$f":"IF(G167<=(Indata!$B$26+Indata!$B$24),G176/G111,\"\")","v":1.6458405941322439E-2},{"$f":"IF(H167<=(Indata!$B$26+Indata!$B$24),H176/H111,\"\")","v":1.6062291069826456E-2},{"$f":"IF(I167<=(Indata!$B$26+Indata!$B$24),I176/I111,\"\")","v":1.5675709745624159E-2},{"$f":"IF(J167<=(Indata!$B$26+Indata!$B$24),J176/J111,\"\")","v":1.5298432518799523E-2},{"$f":"IF(K167<=(Indata!$B$26+Indata!$B$24),K176/K111,\"\")","v":1.4930235461752856E-2},{"$f":"IF(L167<=(Indata!$B$26+Indata!$B$24),L176/L111,\"\")","v":1.4570900036291735E-2},{"$f":"IF(M167<=(Indata!$B$26+Indata!$B$24),M176/M111,\"\")","v":1.4220212963920693E-2},{"$f":"IF(N167<=(Indata!$B$26+Indata!$B$24),N176/N111,\"\")","v":1.3877966099252802E-2},{"$f":"IF(O167<=(Indata!$B$26+Indata!$B$24),O176/O111,\"\")","v":1.354395630646789E-2},{"$f":"IF(P167<=(Indata!$B$26+Indata!$B$24),P176/P111,\"\")","v":1.3217985338744105E-2},{"$f":"IF(Q167<=(Indata!$B$26+Indata!$B$24),Q176/Q111,\"\")","v":1.2771000327288992E-2},{"$f":"IF(R167<=(Indata!$B$26+Indata!$B$24),R176/R111,\"\")","v":1.2339130751003858E-2},{"$f":"IF(S167<=(Indata!$B$26+Indata!$B$24),S176/S111,\"\")","v":1.1921865459907111E-2},{"$f":"IF(T167<=(Indata!$B$26+Indata!$B$24),T176/T111,\"\")","v":1.1518710589282236E-2},{"$f":"IF(U167<=(Indata!$B$26+Indata!$B$24),U176/U111,\"\")","v":1.1129188975151917E-2},{"$f":"IF(V167<=(Indata!$B$26+Indata!$B$24),V176/V111,\"\")","v":1.075283958951876E-2},{"$f":"IF(W167<=(Indata!$B$26+Indata!$B$24),W176/W111,\"\")","v":1.0389216994704119E-2},{"$f":"IF(X167<=(Indata!$B$26+Indata!$B$24),X176/X111,\"\")","v":1.0037890816139247E-2},{"$f":"IF(Y167<=(Indata!$B$26+Indata!$B$24),Y176/Y111,\"\")","v":9.698445232984779E-3},{"$f":"IF(Z167<=(Indata!$B$26+Indata!$B$24),Z176/Z111,\"\")","v":9.3704784859756328E-3},{"$f":"IF(AA167<=(Indata!$B$26+Indata!$B$24),AA176/AA111,\"\")","v":9.0536024019088231E-3},{"$f":"IF(AB167<=(Indata!$B$26+Indata!$B$24),AB176/AB111,\"\")","v":8.7474419342114251E-3},{"$f":"IF(AC167<=(Indata!$B$26+Indata!$B$24),AC176/AC111,\"\")","v":8.4516347190448544E-3},{"$f":"IF(AD167<=(Indata!$B$26+Indata!$B$24),AD176/AD111,\"\")","v":8.1658306464201507E-3},{"$f":"IF(AE167<=(Indata!$B$26+Indata!$B$24),AE176/AE111,\"\")","v":7.8896914458165737E-3},{"$f":"IF(AF167<=(Indata!$B$26+Indata!$B$24),AF176/AF111,\"\")","v":7.6228902858131147E-3},{"$f":"IF(AG167<=(Indata!$B$26+Indata!$B$24),AG176/AG111,\"\")","v":7.3651113872590483E-3},{"$f":"IF(AH167<=(Indata!$B$26+Indata!$B$24),AH176/AH111,\"\")","v":7.1160496495256513E-3},{"$f":"IF(AI167<=(Indata!$B$26+Indata!$B$24),AI176/AI111,\"\")","v":6.8754102893967646E-3},{"$f":"IF(AJ167<=(Indata!$B$26+Indata!$B$24),AJ176/AJ111,\"\")","v":6.642908492170788E-3},{"$f":"IF(AK167<=(Indata!$B$26+Indata!$B$24),AK176/AK111,\"\")","v":6.4182690745611471E-3},{"$f":"IF(AL167<=(Indata!$B$26+Indata!$B$24),AL176/AL111,\"\")","v":6.2012261589962786E-3},{"$f":"IF(AM167<=(Indata!$B$26+Indata!$B$24),AM176/AM111,\"\")","v":5.9915228589336039E-3},{"$f":"IF(AN167<=(Indata!$B$26+Indata!$B$24),AN176/AN111,\"\")","v":5.7889109748150772E-3},{"$f":"IF(AO167<=(Indata!$B$26+Indata!$B$24),AO176/AO111,\"\")","v":5.5931507003044219E-3},{"$f":"IF(AP167<=(Indata!$B$26+Indata!$B$24),AP176/AP111,\"\")","v":5.4040103384583784E-3},{"$f":"IF(AQ167<=(Indata!$B$26+Indata!$B$24),AQ176/AQ111,\"\")","v":""},{"$f":"IF(AR167<=(Indata!$B$26+Indata!$B$24),AR176/AR111,\"\")","v":""},{"$f":"IF(AS167<=(Indata!$B$26+Indata!$B$24),AS176/AS111,\"\")","v":""},{"$f":"IF(AT167<=(Indata!$B$26+Indata!$B$24),AT176/AT111,\"\")","v":""},{"$f":"IF(AU167<=(Indata!$B$26+Indata!$B$24),AU176/AU111,\"\")","v":""},{"$f":"IF(AV167<=(Indata!$B$26+Indata!$B$24),AV176/AV111,\"\")","v":""},{"$f":"IF(AW167<=(Indata!$B$26+Indata!$B$24),AW176/AW111,\"\")","v":""},{"$f":"IF(AX167<=(Indata!$B$26+Indata!$B$24),AX176/AX111,\"\")","v":""},{"$f":"IF(AY167<=(Indata!$B$26+Indata!$B$24),AY176/AY111,\"\")","v":""},{"$f":"IF(AZ167<=(Indata!$B$26+Indata!$B$24),AZ176/AZ111,\"\")","v":""},{"$f":"IF(BA167<=(Indata!$B$26+Indata!$B$24),BA176/BA111,\"\")","v":""},{"$f":"IF(BB167<=(Indata!$B$26+Indata!$B$24),BB176/BB111,\"\")","v":""},{"$f":"IF(BC167<=(Indata!$B$26+Indata!$B$24),BC176/BC111,\"\")","v":""},{"$f":"IF(BD167<=(Indata!$B$26+Indata!$B$24),BD176/BD111,\"\")","v":""},{"$f":"IF(BE167<=(Indata!$B$26+Indata!$B$24),BE176/BE111,\"\")","v":""},{"$f":"IF(BF167<=(Indata!$B$26+Indata!$B$24),BF176/BF111,\"\")","v":""},{"$f":"IF(BG167<=(Indata!$B$26+Indata!$B$24),BG176/BG111,\"\")","v":""},{"$f":"IF(BH167<=(Indata!$B$26+Indata!$B$24),BH176/BH111,\"\")","v":""},{"$f":"IF(BI167<=(Indata!$B$26+Indata!$B$24),BI176/BI111,\"\")","v":""},{"$f":"IF(BJ167<=(Indata!$B$26+Indata!$B$24),BJ176/BJ111,\"\")","v":""},{"$f":"IF(BK167<=(Indata!$B$26+Indata!$B$24),BK176/BK111,\"\")","v":""},{"$f":"IF(BL167<=(Indata!$B$26+Indata!$B$24),BL176/BL111,\"\")","v":""},{"$f":"IF(BM167<=(Indata!$B$26+Indata!$B$24),BM176/BM111,\"\")","v":""},{"$f":"IF(BN167<=(Indata!$B$26+Indata!$B$24),BN176/BN111,\"\")","v":""},{"$f":"IF(BO167<=(Indata!$B$26+Indata!$B$24),BO176/BO111,\"\")","v":""},{"$f":"IF(BP167<=(Indata!$B$26+Indata!$B$24),BP176/BP111,\"\")","v":""},{"$f":"IF(BQ167<=(Indata!$B$26+Indata!$B$24),BQ176/BQ111,\"\")","v":""},{"$f":"IF(BR167<=(Indata!$B$26+Indata!$B$24),BR176/BR111,\"\")","v":""},{"$f":"IF(BS167<=(Indata!$B$26+Indata!$B$24),BS176/BS111,\"\")","v":""}]
["Summa nuvärde SEK DoU (mkr)",{"$f":"SUM(B177:BS177)","v":0.45969673730789995}]
[]
[]
["Trafiksäkerhet, extern effekt"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B182+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN182+1","v":2096},{"$f":"BO182+1","v":2097},{"$f":"BP182+1","v":2098},{"$f":"BQ182+1","v":2099},{"$f":"BR182+1","v":2100}]
["I Korsning"]
["Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(C182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(D182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(E182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(F182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(G182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(H182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(I182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(J182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(K182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(L182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(M182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(N182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(O182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(P182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Q182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(R182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(S182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(T182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(U182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(V182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(W182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(X182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Y182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Z182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AA182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AB182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AC182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AD182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AE182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AF182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AG182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AH182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AI182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AJ182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AK182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AL182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AM182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AN182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AO182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AP182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AQ182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AR182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AS182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AT182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AU182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AV182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AW182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AX182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AY182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AZ182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BA182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BB182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BC182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BD182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BE182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BF182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BG182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BH182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BI182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BJ182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BK182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BL182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BM182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BN182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BO182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BP182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BQ182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BR182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BS182<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""}]
["Nuvärde Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B182<=(Indata!$B$24+Indata!$B$26),B184*B148,\"\")","v":-0.11557226182841236},{"$f":"IF(C182<=(Indata!$B$24+Indata!$B$26),C184*C148,\"\")","v":-0.11740957114159319},{"$f":"IF(D182<=(Indata!$B$24+Indata!$B$26),D184*D148,\"\")","v":-0.11927608906814625},{"$f":"IF(E182<=(Indata!$B$24+Indata!$B$26),E184*E148,\"\")","v":-0.12117227995182085},{"$f":"IF(F182<=(Indata!$B$24+Indata!$B$26),F184*F148,\"\")","v":-0.1230986155182682},{"$f":"IF(G182<=(Indata!$B$24+Indata!$B$26),G184*G148,\"\")","v":-0.12505557499239506},{"$f":"IF(H182<=(Indata!$B$24+Indata!$B$26),H184*H148,\"\")","v":-0.12704364521758318},{"$f":"IF(I182<=(Indata!$B$24+Indata!$B$26),I184*I148,\"\")","v":-0.12906332077680394},{"$f":"IF(J182<=(Indata!$B$24+Indata!$B$26),J184*J148,\"\")","v":-0.13111510411565847},{"$f":"IF(K182<=(Indata!$B$24+Indata!$B$26),K184*K148,\"\")","v":-0.1331995056673736},{"$f":"IF(L182<=(Indata!$B$24+Indata!$B$26),L184*L148,\"\")","v":-0.13531704397978539},{"$f":"IF(M182<=(Indata!$B$24+Indata!$B$26),M184*M148,\"\")","v":-0.1374682458443407},{"$f":"IF(N182<=(Indata!$B$24+Indata!$B$26),N184*N148,\"\")","v":-0.13965364642715036},{"$f":"IF(O182<=(Indata!$B$24+Indata!$B$26),O184*O148,\"\")","v":-0.14187378940212489},{"$f":"IF(P182<=(Indata!$B$24+Indata!$B$26),P184*P148,\"\")","v":-0.14412922708622758},{"$f":"IF(Q182<=(Indata!$B$24+Indata!$B$26),Q184*Q148,\"\")","v":-0.13995156833010503},{"$f":"IF(R182<=(Indata!$B$24+Indata!$B$26),R184*R148,\"\")","v":-0.13589500113213096},{"$f":"IF(S182<=(Indata!$B$24+Indata!$B$26),S184*S148,\"\")","v":-0.13195601559206921},{"$f":"IF(T182<=(Indata!$B$24+Indata!$B$26),T184*T148,\"\")","v":-0.12813120354592225},{"$f":"IF(U182<=(Indata!$B$24+Indata!$B$26),U184*U148,\"\")","v":-0.12441725561705493},{"$f":"IF(V182<=(Indata!$B$24+Indata!$B$26),V184*V148,\"\")","v":-0.12081095835279247},{"$f":"IF(W182<=(Indata!$B$24+Indata!$B$26),W184*W148,\"\")","v":-0.1173091914440159},{"$f":"IF(X182<=(Indata!$B$24+Indata!$B$26),X184*X148,\"\")","v":-0.11390892502534876},{"$f":"IF(Y182<=(Indata!$B$24+Indata!$B$26),Y184*Y148,\"\")","v":-0.11060721705359954},{"$f":"IF(Z182<=(Indata!$B$24+Indata!$B$26),Z184*Z148,\"\")","v":-0.10740121076219081},{"$f":"IF(AA182<=(Indata!$B$24+Indata!$B$26),AA184*AA148,\"\")","v":-0.10428813218937366},{"$f":"IF(AB182<=(Indata!$B$24+Indata!$B$26),AB184*AB148,\"\")","v":-0.10126528777808751},{"$f":"IF(AC182<=(Indata!$B$24+Indata!$B$26),AC184*AC148,\"\")","v":-9.8330062045389299E-2},{"$f":"IF(AD182<=(Indata!$B$24+Indata!$B$26),AD184*AD148,\"\")","v":-9.547991531943599E-2},{"$f":"IF(AE182<=(Indata!$B$24+Indata!$B$26),AE184*AE148,\"\")","v":-9.2712381542061031E-2},{"$f":"IF(AF182<=(Indata!$B$24+Indata!$B$26),AF184*AF148,\"\")","v":-9.0025066135044768E-2},{"$f":"IF(AG182<=(Indata!$B$24+Indata!$B$26),AG184*AG148,\"\")","v":-8.7415643928231881E-2},{"$f":"IF(AH182<=(Indata!$B$24+Indata!$B$26),AH184*AH148,\"\")","v":-8.488185714770341E-2},{"$f":"IF(AI182<=(Indata!$B$24+Indata!$B$26),AI184*AI148,\"\")","v":-8.2421513462262758E-2},{"$f":"IF(AJ182<=(Indata!$B$24+Indata!$B$26),AJ184*AJ148,\"\")","v":-8.003248408654498E-2},{"$f":"IF(AK182<=(Indata!$B$24+Indata!$B$26),AK184*AK148,\"\")","v":-7.7712701939108883E-2},{"$f":"IF(AL182<=(Indata!$B$24+Indata!$B$26),AL184*AL148,\"\")","v":-7.5460159853917338E-2},{"$f":"IF(AM182<=(Indata!$B$24+Indata!$B$26),AM184*AM148,\"\")","v":-7.3272908843658849E-2},{"$f":"IF(AN182<=(Indata!$B$24+Indata!$B$26),AN184*AN148,\"\")","v":-7.1149056413407866E-2},{"$f":"IF(AO182<=(Indata!$B$24+Indata!$B$26),AO184*AO148,\"\")","v":-6.9086764923164151E-2},{"$f":"IF(AP182<=(Indata!$B$24+Indata!$B$26),AP184*AP148,\"\")","v":-6.7084249997855033E-2},{"$f":"IF(AQ182<=(Indata!$B$24+Indata!$B$26),AQ184*AQ148,\"\")","v":""},{"$f":"IF(AR182<=(Indata!$B$24+Indata!$B$26),AR184*AR148,\"\")","v":""},{"$f":"IF(AS182<=(Indata!$B$24+Indata!$B$26),AS184*AS148,\"\")","v":""},{"$f":"IF(AT182<=(Indata!$B$24+Indata!$B$26),AT184*AT148,\"\")","v":""},{"$f":"IF(AU182<=(Indata!$B$24+Indata!$B$26),AU184*AU148,\"\")","v":""},{"$f":"IF(AV182<=(Indata!$B$24+Indata!$B$26),AV184*AV148,\"\")","v":""},{"$f":"IF(AW182<=(Indata!$B$24+Indata!$B$26),AW184*AW148,\"\")","v":""},{"$f":"IF(AX182<=(Indata!$B$24+Indata!$B$26),AX184*AX148,\"\")","v":""},{"$f":"IF(AY182<=(Indata!$B$24+Indata!$B$26),AY184*AY148,\"\")","v":""},{"$f":"IF(AZ182<=(Indata!$B$24+Indata!$B$26),AZ184*AZ148,\"\")","v":""},{"$f":"IF(BA182<=(Indata!$B$24+Indata!$B$26),BA184*BA148,\"\")","v":""},{"$f":"IF(BB182<=(Indata!$B$24+Indata!$B$26),BB184*BB148,\"\")","v":""},{"$f":"IF(BC182<=(Indata!$B$24+Indata!$B$26),BC184*BC148,\"\")","v":""},{"$f":"IF(BD182<=(Indata!$B$24+Indata!$B$26),BD184*BD148,\"\")","v":""},{"$f":"IF(BE182<=(Indata!$B$24+Indata!$B$26),BE184*BE148,\"\")","v":""},{"$f":"IF(BF182<=(Indata!$B$24+Indata!$B$26),BF184*BF148,\"\")","v":""},{"$f":"IF(BG182<=(Indata!$B$24+Indata!$B$26),BG184*BG148,\"\")","v":""},{"$f":"IF(BH182<=(Indata!$B$24+Indata!$B$26),BH184*BH148,\"\")","v":""},{"$f":"IF(BI182<=(Indata!$B$24+Indata!$B$26),BI184*BI148,\"\")","v":""},{"$f":"IF(BJ182<=(Indata!$B$24+Indata!$B$26),BJ184*BJ148,\"\")","v":""},{"$f":"IF(BK182<=(Indata!$B$24+Indata!$B$26),BK184*BK148,\"\")","v":""},{"$f":"IF(BL182<=(Indata!$B$24+Indata!$B$26),BL184*BL148,\"\")","v":""},{"$f":"IF(BM182<=(Indata!$B$24+Indata!$B$26),BM184*BM148,\"\")","v":""},{"$f":"IF(BN182<=(Indata!$B$24+Indata!$B$26),BN184*BN148,\"\")","v":""},{"$f":"IF(BO182<=(Indata!$B$24+Indata!$B$26),BO184*BO148,\"\")","v":""},{"$f":"IF(BP182<=(Indata!$B$24+Indata!$B$26),BP184*BP148,\"\")","v":""},{"$f":"IF(BQ182<=(Indata!$B$24+Indata!$B$26),BQ184*BQ148,\"\")","v":""},{"$f":"IF(BR182<=(Indata!$B$24+Indata!$B$26),BR184*BR148,\"\")","v":""},{"$f":"IF(BS182<=(Indata!$B$24+Indata!$B$26),BS184*BS148,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, korsning (mkr)",{"$f":"SUM(B185:BS185)","v":-4.5214546534781608}]
[]
["Vid omledning"]
["Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(C182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(D182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(E182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(F182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(G182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(H182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(I182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(J182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(K182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(L182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(M182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(N182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(O182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(P182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Q182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(R182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(S182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(T182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(U182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(V182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(W182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(X182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Y182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Z182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AA182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AB182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AC182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AD182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AE182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AF182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AG182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AH182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AI182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AJ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AK182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AL182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AM182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AN182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AO182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AP182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AQ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AR182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AS182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AT182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AU182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AV182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AW182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AX182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AY182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AZ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BA182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BB182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BC182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BD182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BE182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BF182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BG182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BH182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BI182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BJ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BK182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BL182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BM182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BN182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BO182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BP182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BQ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BR182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BS182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""}]
["Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(C182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(D182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(E182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(F182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(G182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(H182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(I182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(J182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(K182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(L182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(M182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(N182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(O182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(P182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Q182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(R182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(S182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(T182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(U182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(V182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(W182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(X182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Y182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Z182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AA182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AB182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AC182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AD182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AE182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AF182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AG182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AH182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AI182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AJ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AK182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AL182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AM182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AN182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AO182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AP182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AQ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AR182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AS182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AT182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AU182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AV182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AW182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AX182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AY182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AZ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BA182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BB182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BC182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BD182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BE182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BF182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BG182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BH182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BI182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BJ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BK182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BL182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BM182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BN182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BO182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BP182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BQ182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BR182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BS182<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B182<=(Indata!$B$24+Indata!$B$26),B189*B146,\"\")","v":-1.2858039504799825},{"$f":"IF(C182<=(Indata!$B$24+Indata!$B$26),C189*C146,\"\")","v":-1.2754585085499128},{"$f":"IF(D182<=(Indata!$B$24+Indata!$B$26),D189*D146,\"\")","v":-1.265196304946097},{"$f":"IF(E182<=(Indata!$B$24+Indata!$B$26),E189*E146,\"\")","v":-1.2550166699418086},{"$f":"IF(F182<=(Indata!$B$24+Indata!$B$26),F189*F146,\"\")","v":-1.2449189391988711},{"$f":"IF(G182<=(Indata!$B$24+Indata!$B$26),G189*G146,\"\")","v":-1.2349024537243027},{"$f":"IF(H182<=(Indata!$B$24+Indata!$B$26),H189*H146,\"\")","v":-1.2249665598273085},{"$f":"IF(I182<=(Indata!$B$24+Indata!$B$26),I189*I146,\"\")","v":-1.2151106090766206},{"$f":"IF(J182<=(Indata!$B$24+Indata!$B$26),J189*J146,\"\")","v":-1.2053339582581803},{"$f":"IF(K182<=(Indata!$B$24+Indata!$B$26),K189*K146,\"\")","v":-1.1956359693331609},{"$f":"IF(L182<=(Indata!$B$24+Indata!$B$26),L189*L146,\"\")","v":-1.1860160093963283},{"$f":"IF(M182<=(Indata!$B$24+Indata!$B$26),M189*M146,\"\")","v":-1.1764734506347359},{"$f":"IF(N182<=(Indata!$B$24+Indata!$B$26),N189*N146,\"\")","v":-1.1670076702867547},{"$f":"IF(O182<=(Indata!$B$24+Indata!$B$26),O189*O146,\"\")","v":-1.1576180506014284},{"$f":"IF(P182<=(Indata!$B$24+Indata!$B$26),P189*P146,\"\")","v":-1.1483039787981595},{"$f":"IF(Q182<=(Indata!$B$24+Indata!$B$26),Q189*Q146,\"\")","v":-1.1150198054996621},{"$f":"IF(R182<=(Indata!$B$24+Indata!$B$26),R189*R146,\"\")","v":-1.0827003908474979},{"$f":"IF(S182<=(Indata!$B$24+Indata!$B$26),S189*S146,\"\")","v":-1.0513177708229329},{"$f":"IF(T182<=(Indata!$B$24+Indata!$B$26),T189*T146,\"\")","v":-1.0208447919585},{"$f":"IF(U182<=(Indata!$B$24+Indata!$B$26),U189*U146,\"\")","v":-0.99125508784376082},{"$f":"IF(V182<=(Indata!$B$24+Indata!$B$26),V189*V146,\"\")","v":-0.96252305631205748},{"$f":"IF(W182<=(Indata!$B$24+Indata!$B$26),W189*W146,\"\")","v":-0.93462383728851972},{"$f":"IF(X182<=(Indata!$B$24+Indata!$B$26),X189*X146,\"\")","v":-0.90753329128015681},{"$f":"IF(Y182<=(Indata!$B$24+Indata!$B$26),Y189*Y146,\"\")","v":-0.88122797848942758},{"$f":"IF(Z182<=(Indata!$B$24+Indata!$B$26),Z189*Z146,\"\")","v":-0.85568513853321215},{"$f":"IF(AA182<=(Indata!$B$24+Indata!$B$26),AA189*AA146,\"\")","v":-0.83088267074964073},{"$f":"IF(AB182<=(Indata!$B$24+Indata!$B$26),AB189*AB146,\"\")","v":-0.80679911507573832},{"$f":"IF(AC182<=(Indata!$B$24+Indata!$B$26),AC189*AC146,\"\")","v":-0.7834136334793399},{"$f":"IF(AD182<=(Indata!$B$24+Indata!$B$26),AD189*AD146,\"\")","v":-0.76070599192921406},{"$f":"IF(AE182<=(Indata!$B$24+Indata!$B$26),AE189*AE146,\"\")","v":-0.7386565428877877},{"$f":"IF(AF182<=(Indata!$B$24+Indata!$B$26),AF189*AF146,\"\")","v":-0.71724620831133001},{"$f":"IF(AG182<=(Indata!$B$24+Indata!$B$26),AG189*AG146,\"\")","v":-0.69645646314288567},{"$f":"IF(AH182<=(Indata!$B$24+Indata!$B$26),AH189*AH146,\"\")","v":-0.67626931928367162},{"$f":"IF(AI182<=(Indata!$B$24+Indata!$B$26),AI189*AI146,\"\")","v":-0.6566673100290723},{"$f":"IF(AJ182<=(Indata!$B$24+Indata!$B$26),AJ189*AJ146,\"\")","v":-0.63763347495576594},{"$f":"IF(AK182<=(Indata!$B$24+Indata!$B$26),AK189*AK146,\"\")","v":-0.61915134524690296},{"$f":"IF(AL182<=(Indata!$B$24+Indata!$B$26),AL189*AL146,\"\")","v":-0.60120492944264503},{"$f":"IF(AM182<=(Indata!$B$24+Indata!$B$26),AM189*AM146,\"\")","v":-0.58377869960372786},{"$f":"IF(AN182<=(Indata!$B$24+Indata!$B$26),AN189*AN146,\"\")","v":-0.5668575778760836},{"$f":"IF(AO182<=(Indata!$B$24+Indata!$B$26),AO189*AO146,\"\")","v":-0.55042692344489264},{"$f":"IF(AP182<=(Indata!$B$24+Indata!$B$26),AP189*AP146,\"\")","v":-0.53447251986677968},{"$f":"IF(AQ182<=(Indata!$B$24+Indata!$B$26),AQ189*AQ146,\"\")","v":""},{"$f":"IF(AR182<=(Indata!$B$24+Indata!$B$26),AR189*AR146,\"\")","v":""},{"$f":"IF(AS182<=(Indata!$B$24+Indata!$B$26),AS189*AS146,\"\")","v":""},{"$f":"IF(AT182<=(Indata!$B$24+Indata!$B$26),AT189*AT146,\"\")","v":""},{"$f":"IF(AU182<=(Indata!$B$24+Indata!$B$26),AU189*AU146,\"\")","v":""},{"$f":"IF(AV182<=(Indata!$B$24+Indata!$B$26),AV189*AV146,\"\")","v":""},{"$f":"IF(AW182<=(Indata!$B$24+Indata!$B$26),AW189*AW146,\"\")","v":""},{"$f":"IF(AX182<=(Indata!$B$24+Indata!$B$26),AX189*AX146,\"\")","v":""},{"$f":"IF(AY182<=(Indata!$B$24+Indata!$B$26),AY189*AY146,\"\")","v":""},{"$f":"IF(AZ182<=(Indata!$B$24+Indata!$B$26),AZ189*AZ146,\"\")","v":""},{"$f":"IF(BA182<=(Indata!$B$24+Indata!$B$26),BA189*BA146,\"\")","v":""},{"$f":"IF(BB182<=(Indata!$B$24+Indata!$B$26),BB189*BB146,\"\")","v":""},{"$f":"IF(BC182<=(Indata!$B$24+Indata!$B$26),BC189*BC146,\"\")","v":""},{"$f":"IF(BD182<=(Indata!$B$24+Indata!$B$26),BD189*BD146,\"\")","v":""},{"$f":"IF(BE182<=(Indata!$B$24+Indata!$B$26),BE189*BE146,\"\")","v":""},{"$f":"IF(BF182<=(Indata!$B$24+Indata!$B$26),BF189*BF146,\"\")","v":""},{"$f":"IF(BG182<=(Indata!$B$24+Indata!$B$26),BG189*BG146,\"\")","v":""},{"$f":"IF(BH182<=(Indata!$B$24+Indata!$B$26),BH189*BH146,\"\")","v":""},{"$f":"IF(BI182<=(Indata!$B$24+Indata!$B$26),BI189*BI146,\"\")","v":""},{"$f":"IF(BJ182<=(Indata!$B$24+Indata!$B$26),BJ189*BJ146,\"\")","v":""},{"$f":"IF(BK182<=(Indata!$B$24+Indata!$B$26),BK189*BK146,\"\")","v":""},{"$f":"IF(BL182<=(Indata!$B$24+Indata!$B$26),BL189*BL146,\"\")","v":""},{"$f":"IF(BM182<=(Indata!$B$24+Indata!$B$26),BM189*BM146,\"\")","v":""},{"$f":"IF(BN182<=(Indata!$B$24+Indata!$B$26),BN189*BN146,\"\")","v":""},{"$f":"IF(BO182<=(Indata!$B$24+Indata!$B$26),BO189*BO146,\"\")","v":""},{"$f":"IF(BP182<=(Indata!$B$24+Indata!$B$26),BP189*BP146,\"\")","v":""},{"$f":"IF(BQ182<=(Indata!$B$24+Indata!$B$26),BQ189*BQ146,\"\")","v":""},{"$f":"IF(BR182<=(Indata!$B$24+Indata!$B$26),BR189*BR146,\"\")","v":""},{"$f":"IF(BS182<=(Indata!$B$24+Indata!$B$26),BS189*BS146,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B182<=(Indata!$B$24+Indata!$B$26),B190*B147,\"\")","v":-0.55751832005988655},{"$f":"IF(C182<=(Indata!$B$24+Indata!$B$26),C190*C147,\"\")","v":-0.54485969153678782},{"$f":"IF(D182<=(Indata!$B$24+Indata!$B$26),D190*D147,\"\")","v":-0.53248848114923764},{"$f":"IF(E182<=(Indata!$B$24+Indata!$B$26),E190*E147,\"\")","v":-0.52039816297821639},{"$f":"IF(F182<=(Indata!$B$24+Indata!$B$26),F190*F147,\"\")","v":-0.50858235927774487},{"$f":"IF(G182<=(Indata!$B$24+Indata!$B$26),G190*G147,\"\")","v":-0.49703483711056917},{"$f":"IF(H182<=(Indata!$B$24+Indata!$B$26),H190*H147,\"\")","v":-0.48574950506023268},{"$f":"IF(I182<=(Indata!$B$24+Indata!$B$26),I190*I147,\"\")","v":-0.47472041001780241},{"$f":"IF(J182<=(Indata!$B$24+Indata!$B$26),J190*J147,\"\")","v":-0.46394173404155276},{"$f":"IF(K182<=(Indata!$B$24+Indata!$B$26),K190*K147,\"\")","v":-0.45340779128795239},{"$f":"IF(L182<=(Indata!$B$24+Indata!$B$26),L190*L147,\"\")","v":-0.4431130250123323},{"$f":"IF(M182<=(Indata!$B$24+Indata!$B$26),M190*M147,\"\")","v":-0.43305200463765614},{"$f":"IF(N182<=(Indata!$B$24+Indata!$B$26),N190*N147,\"\")","v":-0.42321942288984477},{"$f":"IF(O182<=(Indata!$B$24+Indata!$B$26),O190*O147,\"\")","v":-0.41361009299814311},{"$f":"IF(P182<=(Indata!$B$24+Indata!$B$26),P190*P147,\"\")","v":-0.40421894595905489},{"$f":"IF(Q182<=(Indata!$B$24+Indata!$B$26),Q190*Q147,\"\")","v":-0.39054970624063279},{"$f":"IF(R182<=(Indata!$B$24+Indata!$B$26),R190*R147,\"\")","v":-0.37734271134360658},{"$f":"IF(S182<=(Indata!$B$24+Indata!$B$26),S190*S147,\"\")","v":-0.36458232980058614},{"$f":"IF(T182<=(Indata!$B$24+Indata!$B$26),T190*T147,\"\")","v":-0.35225345874452768},{"$f":"IF(U182<=(Indata!$B$24+Indata!$B$26),U190*U147,\"\")","v":-0.34034150603336011},{"$f":"IF(V182<=(Indata!$B$24+Indata!$B$26),V190*V147,\"\")","v":-0.32883237297909185},{"$f":"IF(W182<=(Indata!$B$24+Indata!$B$26),W190*W147,\"\")","v":-0.31771243766095841},{"$f":"IF(X182<=(Indata!$B$24+Indata!$B$26),X190*X147,\"\")","v":-0.3069685388028584},{"$f":"IF(Y182<=(Indata!$B$24+Indata!$B$26),Y190*Y147,\"\")","v":-0.29658796019599848},{"$f":"IF(Z182<=(Indata!$B$24+Indata!$B$26),Z190*Z147,\"\")","v":-0.28655841564830764},{"$f":"IF(AA182<=(Indata!$B$24+Indata!$B$26),AA190*AA147,\"\")","v":-0.27686803444280933},{"$f":"IF(AB182<=(Indata!$B$24+Indata!$B$26),AB190*AB147,\"\")","v":-0.26750534728773856},{"$f":"IF(AC182<=(Indata!$B$24+Indata!$B$26),AC190*AC147,\"\")","v":-0.25845927274177638},{"$f":"IF(AD182<=(Indata!$B$24+Indata!$B$26),AD190*AD147,\"\")","v":-0.24971910409833467},{"$f":"IF(AE182<=(Indata!$B$24+Indata!$B$26),AE190*AE147,\"\")","v":-0.24127449671336693},{"$f":"IF(AF182<=(Indata!$B$24+Indata!$B$26),AF190*AF147,\"\")","v":-0.2331154557617072},{"$f":"IF(AG182<=(Indata!$B$24+Indata!$B$26),AG190*AG147,\"\")","v":-0.22523232440744656},{"$f":"IF(AH182<=(Indata!$B$24+Indata!$B$26),AH190*AH147,\"\")","v":-0.21761577237434454},{"$f":"IF(AI182<=(Indata!$B$24+Indata!$B$26),AI190*AI147,\"\")","v":-0.21025678490274835},{"$f":"IF(AJ182<=(Indata!$B$24+Indata!$B$26),AJ190*AJ147,\"\")","v":-0.20314665207995011},{"$f":"IF(AK182<=(Indata!$B$24+Indata!$B$26),AK190*AK147,\"\")","v":-0.19627695853135274},{"$f":"IF(AL182<=(Indata!$B$24+Indata!$B$26),AL190*AL147,\"\")","v":-0.18963957346024424},{"$f":"IF(AM182<=(Indata!$B$24+Indata!$B$26),AM190*AM147,\"\")","v":-0.18322664102439062},{"$f":"IF(AN182<=(Indata!$B$24+Indata!$B$26),AN190*AN147,\"\")","v":-0.17703057103805858},{"$f":"IF(AO182<=(Indata!$B$24+Indata!$B$26),AO190*AO147,\"\")","v":-0.17104402998846238},{"$f":"IF(AP182<=(Indata!$B$24+Indata!$B$26),AP190*AP147,\"\")","v":-0.16525993235600231},{"$f":"IF(AQ182<=(Indata!$B$24+Indata!$B$26),AQ190*AQ147,\"\")","v":""},{"$f":"IF(AR182<=(Indata!$B$24+Indata!$B$26),AR190*AR147,\"\")","v":""},{"$f":"IF(AS182<=(Indata!$B$24+Indata!$B$26),AS190*AS147,\"\")","v":""},{"$f":"IF(AT182<=(Indata!$B$24+Indata!$B$26),AT190*AT147,\"\")","v":""},{"$f":"IF(AU182<=(Indata!$B$24+Indata!$B$26),AU190*AU147,\"\")","v":""},{"$f":"IF(AV182<=(Indata!$B$24+Indata!$B$26),AV190*AV147,\"\")","v":""},{"$f":"IF(AW182<=(Indata!$B$24+Indata!$B$26),AW190*AW147,\"\")","v":""},{"$f":"IF(AX182<=(Indata!$B$24+Indata!$B$26),AX190*AX147,\"\")","v":""},{"$f":"IF(AY182<=(Indata!$B$24+Indata!$B$26),AY190*AY147,\"\")","v":""},{"$f":"IF(AZ182<=(Indata!$B$24+Indata!$B$26),AZ190*AZ147,\"\")","v":""},{"$f":"IF(BA182<=(Indata!$B$24+Indata!$B$26),BA190*BA147,\"\")","v":""},{"$f":"IF(BB182<=(Indata!$B$24+Indata!$B$26),BB190*BB147,\"\")","v":""},{"$f":"IF(BC182<=(Indata!$B$24+Indata!$B$26),BC190*BC147,\"\")","v":""},{"$f":"IF(BD182<=(Indata!$B$24+Indata!$B$26),BD190*BD147,\"\")","v":""},{"$f":"IF(BE182<=(Indata!$B$24+Indata!$B$26),BE190*BE147,\"\")","v":""},{"$f":"IF(BF182<=(Indata!$B$24+Indata!$B$26),BF190*BF147,\"\")","v":""},{"$f":"IF(BG182<=(Indata!$B$24+Indata!$B$26),BG190*BG147,\"\")","v":""},{"$f":"IF(BH182<=(Indata!$B$24+Indata!$B$26),BH190*BH147,\"\")","v":""},{"$f":"IF(BI182<=(Indata!$B$24+Indata!$B$26),BI190*BI147,\"\")","v":""},{"$f":"IF(BJ182<=(Indata!$B$24+Indata!$B$26),BJ190*BJ147,\"\")","v":""},{"$f":"IF(BK182<=(Indata!$B$24+Indata!$B$26),BK190*BK147,\"\")","v":""},{"$f":"IF(BL182<=(Indata!$B$24+Indata!$B$26),BL190*BL147,\"\")","v":""},{"$f":"IF(BM182<=(Indata!$B$24+Indata!$B$26),BM190*BM147,\"\")","v":""},{"$f":"IF(BN182<=(Indata!$B$24+Indata!$B$26),BN190*BN147,\"\")","v":""},{"$f":"IF(BO182<=(Indata!$B$24+Indata!$B$26),BO190*BO147,\"\")","v":""},{"$f":"IF(BP182<=(Indata!$B$24+Indata!$B$26),BP190*BP147,\"\")","v":""},{"$f":"IF(BQ182<=(Indata!$B$24+Indata!$B$26),BQ190*BQ147,\"\")","v":""},{"$f":"IF(BR182<=(Indata!$B$24+Indata!$B$26),BR190*BR147,\"\")","v":""},{"$f":"IF(BS182<=(Indata!$B$24+Indata!$B$26),BS190*BS147,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, omledning (mkr)",{"$f":"SUM(B191:BS192)","v":-52.784432129930515}]
[]
[]
["Tidskostnader för personer"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B197+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN197+1","v":2096},{"$f":"BO197+1","v":2097},{"$f":"BP197+1","v":2098},{"$f":"BQ197+1","v":2099},{"$f":"BR197+1","v":2100}]
["I Korsning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),B199*B148,\"\")","v":0.3435369120015811},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),C199*C148,\"\")","v":0.34899828792220633},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),D199*D148,\"\")","v":0.35454648603254219},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),E199*E148,\"\")","v":0.36018288658780911},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),F199*F148,\"\")","v":0.3659088917858267},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),G199*G148,\"\")","v":0.37172592611584537},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),H199*H148,\"\")","v":0.37763543671292454},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),I199*I148,\"\")","v":0.38363889371794435},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),J199*J148,\"\")","v":0.38973779064334046},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),K199*K148,\"\")","v":0.39593364474465287},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),L199*L148,\"\")","v":0.4022279973979826},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),M199*M148,\"\")","v":0.40862241448344705},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),N199*N148,\"\")","v":0.41511848677473384},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),O199*O148,\"\")","v":0.42171783033484445},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),P199*P148,\"\")","v":0.42842208691813261},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),Q199*Q148,\"\")","v":0.41600405541325913},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),R199*R148,\"\")","v":0.403945966850556},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),S199*S148,\"\")","v":0.39223738810126452},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),T199*T148,\"\")","v":0.38086818844615539},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),U199*U148,\"\")","v":0.36982853081003486},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),V199*V148,\"\")","v":0.35910886325032371},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),W199*W148,\"\")","v":0.34869991069234341},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),X199*X148,\"\")","v":0.33859266690415951},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),Y199*Y148,\"\")","v":0.32877838670403897},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),Z199*Z148,\"\")","v":0.31924857839377685},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),AA199*AA148,\"\")","v":0.30999499641134848},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),AB199*AB148,\"\")","v":0.30100963419652688},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),AC199*AC148,\"\")","v":0.29228471726329419},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),AD199*AD148,\"\")","v":0.28381269647305374},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),AE199*AE148,\"\")","v":0.27558624150282035},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),AF199*AF148,\"\")","v":0.26759823450273856},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),AG199*AG148,\"\")","v":0.25984176393744179},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),AH199*AH148,\"\")","v":0.25231011860592173},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),AI199*AI148,\"\")","v":0.24499678183473567},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),AJ199*AJ148,\"\")","v":0.23789542583952591},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),AK199*AK148,\"\")","v":0.23099990624997438},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),AL199*AL148,\"\")","v":0.22430425679345342},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),AM199*AM148,\"\")","v":0.21780268413277359},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),AN199*AN148,\"\")","v":0.21148956285356277},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),AO199*AO148,\"\")","v":0.2053594305969377},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),AP199*AP148,\"\")","v":0.19940698333325835},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),AQ199*AQ148,\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),AR199*AR148,\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),AS199*AS148,\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),AT199*AT148,\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),AU199*AU148,\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),AV199*AV148,\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),AW199*AW148,\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),AX199*AX148,\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),AY199*AY148,\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),AZ199*AZ148,\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),BA199*BA148,\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),BB199*BB148,\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),BC199*BC148,\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),BD199*BD148,\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),BE199*BE148,\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),BF199*BF148,\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),BG199*BG148,\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),BH199*BH148,\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),BI199*BI148,\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),BJ199*BJ148,\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),BK199*BK148,\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),BL199*BL148,\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),BM199*BM148,\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),BN199*BN148,\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),BO199*BO148,\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),BP199*BP148,\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),BQ199*BQ148,\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),BR199*BR148,\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),BS199*BS148,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),B200*B149,\"\")","v":3.8522119207042925E-2},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),C200*C149,\"\")","v":3.8556181632910032E-2},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),D200*D149,\"\")","v":3.8590274177806944E-2},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),E200*E149,\"\")","v":3.8624396868365794E-2},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),F200*F149,\"\")","v":3.8658549731242317E-2},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),G200*G149,\"\")","v":3.8692732793115761E-2},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),H200*H149,\"\")","v":3.8726946080689016E-2},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),I200*I149,\"\")","v":3.8761189620688551E-2},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),J200*J149,\"\")","v":3.8795463439864473E-2},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),K200*K149,\"\")","v":3.8829767564990576E-2},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),L200*L149,\"\")","v":3.8864102022864278E-2},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),M200*M149,\"\")","v":3.8898466840306699E-2},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),N200*N149,\"\")","v":3.8932862044162742E-2},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),O200*O149,\"\")","v":3.8967287661300948E-2},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),P200*P149,\"\")","v":3.9001743718613681E-2},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),Q200*Q149,\"\")","v":3.7682844172573608E-2},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),R200*R149,\"\")","v":3.640854509427402E-2},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),S200*S149,\"\")","v":3.5177338255337226E-2},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),T200*T149,\"\")","v":3.3987766430277511E-2},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),U200*U149,\"\")","v":3.2838421671765712E-2},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),V200*V149,\"\")","v":3.1727943644218083E-2},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),W200*W149,\"\")","v":3.0655018013737285E-2},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),X200*X149,\"\")","v":2.9618374892499796E-2},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),Y200*Y149,\"\")","v":2.8616787335748593E-2},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),Z200*Z149,\"\")","v":2.7649069889612167E-2},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),AA200*AA149,\"\")","v":2.671407718803108E-2},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),AB200*AB149,\"\")","v":2.5810702597131484E-2},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),AC200*AC149,\"\")","v":2.4937876905441046E-2},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),AD200*AD149,\"\")","v":2.4094567058397146E-2},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),AE200*AE149,\"\")","v":2.3279774935649426E-2},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),AF200*AF149,\"\")","v":2.2492536169709591E-2},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),AG200*AG149,\"\")","v":2.1731919004550331E-2},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),AH200*AH149,\"\")","v":2.0997023192802253E-2},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),AI200*AI149,\"\")","v":2.0286978930243726E-2},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),AJ200*AJ149,\"\")","v":1.9600945826322443E-2},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),AK200*AK149,\"\")","v":1.8938111909490279E-2},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),AL200*AL149,\"\")","v":1.829769266617419E-2},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),AM200*AM149,\"\")","v":1.7678930112245594E-2},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),AN200*AN149,\"\")","v":1.7081091895889466E-2},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),AO200*AO149,\"\")","v":1.6503470430811077E-2},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),AP200*AP149,\"\")","v":1.5945382058754662E-2},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),AQ200*AQ149,\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),AR200*AR149,\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),AS200*AS149,\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),AT200*AT149,\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),AU200*AU149,\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),AV200*AV149,\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),AW200*AW149,\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),AX200*AX149,\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),AY200*AY149,\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),AZ200*AZ149,\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),BA200*BA149,\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),BB200*BB149,\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),BC200*BC149,\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),BD200*BD149,\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),BE200*BE149,\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),BF200*BF149,\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),BG200*BG149,\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),BH200*BH149,\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),BI200*BI149,\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),BJ200*BJ149,\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),BK200*BK149,\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),BL200*BL149,\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),BM200*BM149,\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),BN200*BN149,\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),BO200*BO149,\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),BP200*BP149,\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),BQ200*BQ149,\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),BR200*BR149,\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),BS200*BS149,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B201:BS202)","v":14.680135215952745}]
[]
["Vid omledning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(C197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(D197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(E197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(F197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(G197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(H197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(I197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(J197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(K197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(L197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(M197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(N197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(O197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(P197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Q197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(R197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(S197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(T197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(U197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(V197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(W197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(X197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Y197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Z197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AA197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AB197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AC197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AD197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AE197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AF197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AG197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AH197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AI197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AJ197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AK197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AL197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AM197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AN197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AO197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AP197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AQ197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24)+Indata!$B$26,Ekonomi!$B$82,\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),B206*B146,\"\")","v":-4.871052911590108},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),C206*C146,\"\")","v":-4.831860937559898},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),D206*D146,\"\")","v":-4.792984297987406},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),E206*E146,\"\")","v":-4.7544204557250964},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),F206*F146,\"\")","v":-4.7161668940390573},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),G206*G146,\"\")","v":-4.6782211164447496},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),H206*H146,\"\")","v":-4.6405806465440795},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),I206*I146,\"\")","v":-4.6032430278637939},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),J206*J146,\"\")","v":-4.5662058236951593},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),K206*K146,\"\")","v":-4.5294666169349451},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),L206*L146,\"\")","v":-4.4930230099276747},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),M206*M146,\"\")","v":-4.456872624309149},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),N206*N146,\"\")","v":-4.4210131008512423},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),O206*O146,\"\")","v":-4.3854420993079204},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),P206*P146,\"\")","v":-4.3501572982625234},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),Q206*Q146,\"\")","v":-4.2240657823708565},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),R206*R146,\"\")","v":-4.1016290930267729},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),S206*S146,\"\")","v":-3.9827412932288957},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),T206*T146,\"\")","v":-3.8672995166135649},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),U206*U146,\"\")","v":-3.7552038784508532},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),V206*V146,\"\")","v":-3.6463573892203929},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),W206*W146,\"\")","v":-3.5406658706922665},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),X206*X146,\"\")","v":-3.4380378744403166},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),Y206*Y146,\"\")","v":-3.3383846027174084},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),Z206*Z146,\"\")","v":-3.24161983162415},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),AA206*AA146,\"\")","v":-3.1476598365046091},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),AB206*AB146,\"\")","v":-3.0564233195044763},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),AC206*AC146,\"\")","v":-2.9678313392289835},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),AD206*AD146,\"\")","v":-2.8818072424397374},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),AE206*AE146,\"\")","v":-2.79827659773134},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),AF206*AF146,\"\")","v":-2.7171671311304313},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),AG206*AG146,\"\")","v":-2.638408663561433},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),AH206*AH146,\"\")","v":-2.5619330501248698},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),AI206*AI146,\"\")","v":-2.4876741211357429},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),AJ206*AJ146,\"\")","v":-2.4155676248709388},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),AK206*AK146,\"\")","v":-2.3455511719761279},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),AL206*AL146,\"\")","v":-2.2775641814840673},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),AM206*AM146,\"\")","v":-2.2115478283975727},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),AN206*AN146,\"\")","v":-2.1474449927918462},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),AO206*AO146,\"\")","v":-2.0852002103920819},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),AP206*AP146,\"\")","v":-2.024759624583615},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),AQ206*AQ146,\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),AR206*AR146,\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),AS206*AS146,\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),AT206*AT146,\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),AU206*AU146,\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),AV206*AV146,\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),AW206*AW146,\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),AX206*AX146,\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),AY206*AY146,\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),AZ206*AZ146,\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),BA206*BA146,\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),BB206*BB146,\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),BC206*BC146,\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),BD206*BD146,\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),BE206*BE146,\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),BF206*BF146,\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),BG206*BG146,\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),BH206*BH146,\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),BI206*BI146,\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),BJ206*BJ146,\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),BK206*BK146,\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),BL206*BL146,\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),BM206*BM146,\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),BN206*BN146,\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),BO206*BO146,\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),BP206*BP146,\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),BQ206*BQ146,\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),BR206*BR146,\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),BS206*BS146,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B197<=(Indata!$B$24+Indata!$B$26),B207*B147,\"\")","v":-1.9814062317190586},{"$f":"IF(C197<=(Indata!$B$24+Indata!$B$26),C207*C147,\"\")","v":-1.936417781047177},{"$f":"IF(D197<=(Indata!$B$24+Indata!$B$26),D207*D147,\"\")","v":-1.8924508072746085},{"$f":"IF(E197<=(Indata!$B$24+Indata!$B$26),E207*E147,\"\")","v":-1.8494821174476008},{"$f":"IF(F197<=(Indata!$B$24+Indata!$B$26),F207*F147,\"\")","v":-1.8074890452156991},{"$f":"IF(G197<=(Indata!$B$24+Indata!$B$26),G207*G147,\"\")","v":-1.7664494388750533},{"$f":"IF(H197<=(Indata!$B$24+Indata!$B$26),H207*H147,\"\")","v":-1.7263416496832045},{"$f":"IF(I197<=(Indata!$B$24+Indata!$B$26),I207*I147,\"\")","v":-1.6871445204391902},{"$f":"IF(J197<=(Indata!$B$24+Indata!$B$26),J207*J147,\"\")","v":-1.6488373743229379},{"$f":"IF(K197<=(Indata!$B$24+Indata!$B$26),K207*K147,\"\")","v":-1.6114000039880696},{"$f":"IF(L197<=(Indata!$B$24+Indata!$B$26),L207*L147,\"\")","v":-1.5748126609023505},{"$f":"IF(M197<=(Indata!$B$24+Indata!$B$26),M207*M147,\"\")","v":-1.5390560449301716},{"$f":"IF(N197<=(Indata!$B$24+Indata!$B$26),N207*N147,\"\")","v":-1.5041112941515644},{"$f":"IF(O197<=(Indata!$B$24+Indata!$B$26),O207*O147,\"\")","v":-1.4699599749123746},{"$f":"IF(P197<=(Indata!$B$24+Indata!$B$26),P207*P147,\"\")","v":-1.4365840721003547},{"$f":"IF(Q197<=(Indata!$B$24+Indata!$B$26),Q207*Q147,\"\")","v":-1.3880039343964781},{"$f":"IF(R197<=(Indata!$B$24+Indata!$B$26),R207*R147,\"\")","v":-1.3410666032816216},{"$f":"IF(S197<=(Indata!$B$24+Indata!$B$26),S207*S147,\"\")","v":-1.2957165249097795},{"$f":"IF(T197<=(Indata!$B$24+Indata!$B$26),T207*T147,\"\")","v":-1.2519000240674198},{"$f":"IF(U197<=(Indata!$B$24+Indata!$B$26),U207*U147,\"\")","v":-1.20956524064485},{"$f":"IF(V197<=(Indata!$B$24+Indata!$B$26),V207*V147,\"\")","v":-1.1686620682558937},{"$f":"IF(W197<=(Indata!$B$24+Indata!$B$26),W207*W147,\"\")","v":-1.1291420949332309},{"$f":"IF(X197<=(Indata!$B$24+Indata!$B$26),X207*X147,\"\")","v":-1.0909585458292088},{"$f":"IF(Y197<=(Indata!$B$24+Indata!$B$26),Y207*Y147,\"\")","v":-1.054066227854308},{"$f":"IF(Z197<=(Indata!$B$24+Indata!$B$26),Z207*Z147,\"\")","v":-1.0184214761877373},{"$f":"IF(AA197<=(Indata!$B$24+Indata!$B$26),AA207*AA147,\"\")","v":-0.9839821025968476},{"$f":"IF(AB197<=(Indata!$B$24+Indata!$B$26),AB207*AB147,\"\")","v":-0.95070734550420088},{"$f":"IF(AC197<=(Indata!$B$24+Indata!$B$26),AC207*AC147,\"\")","v":-0.91855782174318912},{"$f":"IF(AD197<=(Indata!$B$24+Indata!$B$26),AD207*AD147,\"\")","v":-0.88749547994511035},{"$f":"IF(AE197<=(Indata!$B$24+Indata!$B$26),AE207*AE147,\"\")","v":-0.85748355550252231},{"$f":"IF(AF197<=(Indata!$B$24+Indata!$B$26),AF207*AF147,\"\")","v":-0.82848652705557724},{"$f":"IF(AG197<=(Indata!$B$24+Indata!$B$26),AG207*AG147,\"\")","v":-0.80047007444983309},{"$f":"IF(AH197<=(Indata!$B$24+Indata!$B$26),AH207*AH147,\"\")","v":-0.77340103811578076},{"$f":"IF(AI197<=(Indata!$B$24+Indata!$B$26),AI207*AI147,\"\")","v":-0.7472473798220105},{"$f":"IF(AJ197<=(Indata!$B$24+Indata!$B$26),AJ207*AJ147,\"\")","v":-0.72197814475556576},{"$f":"IF(AK197<=(Indata!$B$24+Indata!$B$26),AK207*AK147,\"\")","v":-0.69756342488460454},{"$f":"IF(AL197<=(Indata!$B$24+Indata!$B$26),AL207*AL147,\"\")","v":-0.67397432356000453},{"$f":"IF(AM197<=(Indata!$B$24+Indata!$B$26),AM207*AM147,\"\")","v":-0.65118292131401423},{"$f":"IF(AN197<=(Indata!$B$24+Indata!$B$26),AN207*AN147,\"\")","v":-0.62916224281547273},{"$f":"IF(AO197<=(Indata!$B$24+Indata!$B$26),AO207*AO147,\"\")","v":-0.60788622494248568},{"$f":"IF(AP197<=(Indata!$B$24+Indata!$B$26),AP207*AP147,\"\")","v":-0.58732968593476875},{"$f":"IF(AQ197<=(Indata!$B$24+Indata!$B$26),AQ207*AQ147,\"\")","v":""},{"$f":"IF(AR197<=(Indata!$B$24+Indata!$B$26),AR207*AR147,\"\")","v":""},{"$f":"IF(AS197<=(Indata!$B$24+Indata!$B$26),AS207*AS147,\"\")","v":""},{"$f":"IF(AT197<=(Indata!$B$24+Indata!$B$26),AT207*AT147,\"\")","v":""},{"$f":"IF(AU197<=(Indata!$B$24+Indata!$B$26),AU207*AU147,\"\")","v":""},{"$f":"IF(AV197<=(Indata!$B$24+Indata!$B$26),AV207*AV147,\"\")","v":""},{"$f":"IF(AW197<=(Indata!$B$24+Indata!$B$26),AW207*AW147,\"\")","v":""},{"$f":"IF(AX197<=(Indata!$B$24+Indata!$B$26),AX207*AX147,\"\")","v":""},{"$f":"IF(AY197<=(Indata!$B$24+Indata!$B$26),AY207*AY147,\"\")","v":""},{"$f":"IF(AZ197<=(Indata!$B$24+Indata!$B$26),AZ207*AZ147,\"\")","v":""},{"$f":"IF(BA197<=(Indata!$B$24+Indata!$B$26),BA207*BA147,\"\")","v":""},{"$f":"IF(BB197<=(Indata!$B$24+Indata!$B$26),BB207*BB147,\"\")","v":""},{"$f":"IF(BC197<=(Indata!$B$24+Indata!$B$26),BC207*BC147,\"\")","v":""},{"$f":"IF(BD197<=(Indata!$B$24+Indata!$B$26),BD207*BD147,\"\")","v":""},{"$f":"IF(BE197<=(Indata!$B$24+Indata!$B$26),BE207*BE147,\"\")","v":""},{"$f":"IF(BF197<=(Indata!$B$24+Indata!$B$26),BF207*BF147,\"\")","v":""},{"$f":"IF(BG197<=(Indata!$B$24+Indata!$B$26),BG207*BG147,\"\")","v":""},{"$f":"IF(BH197<=(Indata!$B$24+Indata!$B$26),BH207*BH147,\"\")","v":""},{"$f":"IF(BI197<=(Indata!$B$24+Indata!$B$26),BI207*BI147,\"\")","v":""},{"$f":"IF(BJ197<=(Indata!$B$24+Indata!$B$26),BJ207*BJ147,\"\")","v":""},{"$f":"IF(BK197<=(Indata!$B$24+Indata!$B$26),BK207*BK147,\"\")","v":""},{"$f":"IF(BL197<=(Indata!$B$24+Indata!$B$26),BL207*BL147,\"\")","v":""},{"$f":"IF(BM197<=(Indata!$B$24+Indata!$B$26),BM207*BM147,\"\")","v":""},{"$f":"IF(BN197<=(Indata!$B$24+Indata!$B$26),BN207*BN147,\"\")","v":""},{"$f":"IF(BO197<=(Indata!$B$24+Indata!$B$26),BO207*BO147,\"\")","v":""},{"$f":"IF(BP197<=(Indata!$B$24+Indata!$B$26),BP207*BP147,\"\")","v":""},{"$f":"IF(BQ197<=(Indata!$B$24+Indata!$B$26),BQ207*BQ147,\"\")","v":""},{"$f":"IF(BR197<=(Indata!$B$24+Indata!$B$26),BR207*BR147,\"\")","v":""},{"$f":"IF(BS197<=(Indata!$B$24+Indata!$B$26),BS207*BS147,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B208:BS209)","v":-196.68788697959809}]
[]
[]
["Tidskostnader för gods"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B214+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN214+1","v":2096},{"$f":"BO214+1","v":2097},{"$f":"BP214+1","v":2098},{"$f":"BQ214+1","v":2099},{"$f":"BR214+1","v":2100}]
["I Korsning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(C214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(D214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(E214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(F214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(G214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(H214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(I214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(J214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(K214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(L214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(M214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(N214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(O214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(P214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Q214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(R214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(S214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(T214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(U214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(V214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(W214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(X214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Y214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Z214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AA214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AB214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AC214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AD214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AE214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AF214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AG214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AH214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AI214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AJ214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AK214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AL214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AM214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AN214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AO214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AP214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AQ214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AR214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AS214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AT214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AU214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AV214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AW214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AX214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AY214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AZ214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BA214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BB214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BC214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BD214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BE214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BF214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BG214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BH214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BI214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BJ214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BK214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BL214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BM214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BN214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BO214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BP214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BQ214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BR214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BS214<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B214<=(Indata!$B$24+Indata!$B$26),B216*B140,\"\")","v":1.9355466945992418E-2},{"$f":"IF(C214<=(Indata!$B$24+Indata!$B$26),C216*C140,\"\")","v":1.9439614791213252E-2},{"$f":"IF(D214<=(Indata!$B$24+Indata!$B$26),D216*D140,\"\")","v":1.9524128468985436E-2},{"$f":"IF(E214<=(Indata!$B$24+Indata!$B$26),E216*E140,\"\")","v":1.9609009569765079E-2},{"$f":"IF(F214<=(Indata!$B$24+Indata!$B$26),F216*F140,\"\")","v":1.9694259690922821E-2},{"$f":"IF(G214<=(Indata!$B$24+Indata!$B$26),G216*G140,\"\")","v":1.9779880436773849E-2},{"$f":"IF(H214<=(Indata!$B$24+Indata!$B$26),H216*H140,\"\")","v":1.9865873418608109E-2},{"$f":"IF(I214<=(Indata!$B$24+Indata!$B$26),I216*I140,\"\")","v":1.9952240254720623E-2},{"$f":"IF(J214<=(Indata!$B$24+Indata!$B$26),J216*J140,\"\")","v":2.0038982570441961E-2},{"$f":"IF(K214<=(Indata!$B$24+Indata!$B$26),K216*K140,\"\")","v":2.0126101998168801E-2},{"$f":"IF(L214<=(Indata!$B$24+Indata!$B$26),L216*L140,\"\")","v":2.0213600177394663E-2},{"$f":"IF(M214<=(Indata!$B$24+Indata!$B$26),M216*M140,\"\")","v":2.0301478754740757E-2},{"$f":"IF(N214<=(Indata!$B$24+Indata!$B$26),N216*N140,\"\")","v":2.0389739383986995E-2},{"$f":"IF(O214<=(Indata!$B$24+Indata!$B$26),O216*O140,\"\")","v":2.0478383726103073E-2},{"$f":"IF(P214<=(Indata!$B$24+Indata!$B$26),P216*P140,\"\")","v":2.0567413449279748E-2},{"$f":"IF(Q214<=(Indata!$B$24+Indata!$B$26),Q216*Q140,\"\")","v":1.9971256537706428E-2},{"$f":"IF(R214<=(Indata!$B$24+Indata!$B$26),R216*R140,\"\")","v":1.9392379536613488E-2},{"$f":"IF(S214<=(Indata!$B$24+Indata!$B$26),S216*S140,\"\")","v":1.8830281579030488E-2},{"$f":"IF(T214<=(Indata!$B$24+Indata!$B$26),T216*T140,\"\")","v":1.8284476315870182E-2},{"$f":"IF(U214<=(Indata!$B$24+Indata!$B$26),U216*U140,\"\")","v":1.7754491495120317E-2},{"$f":"IF(V214<=(Indata!$B$24+Indata!$B$26),V216*V140,\"\")","v":1.7239868553232774E-2},{"$f":"IF(W214<=(Indata!$B$24+Indata!$B$26),W216*W140,\"\")","v":1.6740162218356464E-2},{"$f":"IF(X214<=(Indata!$B$24+Indata!$B$26),X216*X140,\"\")","v":1.6254940125070769E-2},{"$f":"IF(Y214<=(Indata!$B$24+Indata!$B$26),Y216*Y140,\"\")","v":1.5783782440286109E-2},{"$f":"IF(Z214<=(Indata!$B$24+Indata!$B$26),Z216*Z140,\"\")","v":1.5326281499987954E-2},{"$f":"IF(AA214<=(Indata!$B$24+Indata!$B$26),AA216*AA140,\"\")","v":1.4882041456510042E-2},{"$f":"IF(AB214<=(Indata!$B$24+Indata!$B$26),AB216*AB140,\"\")","v":1.4450677936031494E-2},{"$f":"IF(AC214<=(Indata!$B$24+Indata!$B$26),AC216*AC140,\"\")","v":1.4031817706001593E-2},{"$f":"IF(AD214<=(Indata!$B$24+Indata!$B$26),AD216*AD140,\"\")","v":1.3625098352204445E-2},{"$f":"IF(AE214<=(Indata!$B$24+Indata!$B$26),AE216*AE140,\"\")","v":1.3230167965184027E-2},{"$f":"IF(AF214<=(Indata!$B$24+Indata!$B$26),AF216*AF140,\"\")","v":1.2846684835758404E-2},{"$f":"IF(AG214<=(Indata!$B$24+Indata!$B$26),AG216*AG140,\"\")","v":1.2474317159359607E-2},{"$f":"IF(AH214<=(Indata!$B$24+Indata!$B$26),AH216*AH140,\"\")","v":1.2112742748943387E-2},{"$f":"IF(AI214<=(Indata!$B$24+Indata!$B$26),AI216*AI140,\"\")","v":1.1761648756220391E-2},{"$f":"IF(AJ214<=(Indata!$B$24+Indata!$B$26),AJ216*AJ140,\"\")","v":1.1420731400967627E-2},{"$f":"IF(AK214<=(Indata!$B$24+Indata!$B$26),AK216*AK140,\"\")","v":1.1089695708185954E-2},{"$f":"IF(AL214<=(Indata!$B$24+Indata!$B$26),AL216*AL140,\"\")","v":1.0768255252876219E-2},{"$f":"IF(AM214<=(Indata!$B$24+Indata!$B$26),AM216*AM140,\"\")","v":1.0456131912213139E-2},{"$f":"IF(AN214<=(Indata!$B$24+Indata!$B$26),AN216*AN140,\"\")","v":1.0153055624902613E-2},{"$f":"IF(AO214<=(Indata!$B$24+Indata!$B$26),AO216*AO140,\"\")","v":9.858764157514131E-3},{"$f":"IF(AP214<=(Indata!$B$24+Indata!$B$26),AP216*AP140,\"\")","v":9.5730028775861814E-3},{"$f":"IF(AQ214<=(Indata!$B$24+Indata!$B$26),AQ216*AQ140,\"\")","v":""},{"$f":"IF(AR214<=(Indata!$B$24+Indata!$B$26),AR216*AR140,\"\")","v":""},{"$f":"IF(AS214<=(Indata!$B$24+Indata!$B$26),AS216*AS140,\"\")","v":""},{"$f":"IF(AT214<=(Indata!$B$24+Indata!$B$26),AT216*AT140,\"\")","v":""},{"$f":"IF(AU214<=(Indata!$B$24+Indata!$B$26),AU216*AU140,\"\")","v":""},{"$f":"IF(AV214<=(Indata!$B$24+Indata!$B$26),AV216*AV140,\"\")","v":""},{"$f":"IF(AW214<=(Indata!$B$24+Indata!$B$26),AW216*AW140,\"\")","v":""},{"$f":"IF(AX214<=(Indata!$B$24+Indata!$B$26),AX216*AX140,\"\")","v":""},{"$f":"IF(AY214<=(Indata!$B$24+Indata!$B$26),AY216*AY140,\"\")","v":""},{"$f":"IF(AZ214<=(Indata!$B$24+Indata!$B$26),AZ216*AZ140,\"\")","v":""},{"$f":"IF(BA214<=(Indata!$B$24+Indata!$B$26),BA216*BA140,\"\")","v":""},{"$f":"IF(BB214<=(Indata!$B$24+Indata!$B$26),BB216*BB140,\"\")","v":""},{"$f":"IF(BC214<=(Indata!$B$24+Indata!$B$26),BC216*BC140,\"\")","v":""},{"$f":"IF(BD214<=(Indata!$B$24+Indata!$B$26),BD216*BD140,\"\")","v":""},{"$f":"IF(BE214<=(Indata!$B$24+Indata!$B$26),BE216*BE140,\"\")","v":""},{"$f":"IF(BF214<=(Indata!$B$24+Indata!$B$26),BF216*BF140,\"\")","v":""},{"$f":"IF(BG214<=(Indata!$B$24+Indata!$B$26),BG216*BG140,\"\")","v":""},{"$f":"IF(BH214<=(Indata!$B$24+Indata!$B$26),BH216*BH140,\"\")","v":""},{"$f":"IF(BI214<=(Indata!$B$24+Indata!$B$26),BI216*BI140,\"\")","v":""},{"$f":"IF(BJ214<=(Indata!$B$24+Indata!$B$26),BJ216*BJ140,\"\")","v":""},{"$f":"IF(BK214<=(Indata!$B$24+Indata!$B$26),BK216*BK140,\"\")","v":""},{"$f":"IF(BL214<=(Indata!$B$24+Indata!$B$26),BL216*BL140,\"\")","v":""},{"$f":"IF(BM214<=(Indata!$B$24+Indata!$B$26),BM216*BM140,\"\")","v":""},{"$f":"IF(BN214<=(Indata!$B$24+Indata!$B$26),BN216*BN140,\"\")","v":""},{"$f":"IF(BO214<=(Indata!$B$24+Indata!$B$26),BO216*BO140,\"\")","v":""},{"$f":"IF(BP214<=(Indata!$B$24+Indata!$B$26),BP216*BP140,\"\")","v":""},{"$f":"IF(BQ214<=(Indata!$B$24+Indata!$B$26),BQ216*BQ140,\"\")","v":""},{"$f":"IF(BR214<=(Indata!$B$24+Indata!$B$26),BR216*BR140,\"\")","v":""},{"$f":"IF(BS214<=(Indata!$B$24+Indata!$B$26),BS216*BS140,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B217:BS217)","v":0.66764892778883189}]
[]
["Vid omledning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(C214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(D214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(E214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(F214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(G214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(H214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(I214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(J214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(K214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(L214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(M214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(N214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(O214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(P214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Q214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(R214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(S214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(T214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(U214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(V214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(W214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(X214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Y214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Z214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AA214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AB214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AC214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AD214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AE214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AF214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AG214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AH214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AI214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AJ214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AK214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AL214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AM214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AN214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AO214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AP214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AQ214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AR214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AS214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AT214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AU214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AV214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AW214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AX214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AY214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AZ214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BA214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BB214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BC214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BD214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BE214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BF214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BG214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BH214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BI214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BJ214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BK214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BL214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BM214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BN214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BO214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BP214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BQ214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BR214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BS214<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B214<=(Indata!$B$24+Indata!$B$26),B221*B138,\"\")","v":-0.27444359056830703},{"$f":"IF(C214<=(Indata!$B$24+Indata!$B$26),C221*C138,\"\")","v":-0.26914033277954746},{"$f":"IF(D214<=(Indata!$B$24+Indata!$B$26),D221*D138,\"\")","v":-0.26393955340216491},{"$f":"IF(E214<=(Indata!$B$24+Indata!$B$26),E221*E138,\"\")","v":-0.2588392721770022},{"$f":"IF(F214<=(Indata!$B$24+Indata!$B$26),F221*F138,\"\")","v":-0.25383754711077994},{"$f":"IF(G214<=(Indata!$B$24+Indata!$B$26),G221*G138,\"\")","v":-0.24893247373665858},{"$f":"IF(H214<=(Indata!$B$24+Indata!$B$26),H221*H138,\"\")","v":-0.24412218438909031},{"$f":"IF(I214<=(Indata!$B$24+Indata!$B$26),I221*I138,\"\")","v":-0.23940484749268276},{"$f":"IF(J214<=(Indata!$B$24+Indata!$B$26),J221*J138,\"\")","v":-0.23477866686480478},{"$f":"IF(K214<=(Indata!$B$24+Indata!$B$26),K221*K138,\"\")","v":-0.23024188103166843},{"$f":"IF(L214<=(Indata!$B$24+Indata!$B$26),L221*L138,\"\")","v":-0.22579276255762656},{"$f":"IF(M214<=(Indata!$B$24+Indata!$B$26),M221*M138,\"\")","v":-0.22142961738743083},{"$f":"IF(N214<=(Indata!$B$24+Indata!$B$26),N221*N138,\"\")","v":-0.21715078420120026},{"$f":"IF(O214<=(Indata!$B$24+Indata!$B$26),O221*O138,\"\")","v":-0.21295463378185342},{"$f":"IF(P214<=(Indata!$B$24+Indata!$B$26),P221*P138,\"\")","v":-0.20883956839476445},{"$f":"IF(Q214<=(Indata!$B$24+Indata!$B$26),Q221*Q138,\"\")","v":-0.20278624757172778},{"$f":"IF(R214<=(Indata!$B$24+Indata!$B$26),R221*R138,\"\")","v":-0.1969083853232719},{"$f":"IF(S214<=(Indata!$B$24+Indata!$B$26),S221*S138,\"\")","v":-0.19120089589361186},{"$f":"IF(T214<=(Indata!$B$24+Indata!$B$26),T221*T138,\"\")","v":-0.18565884094017385},{"$f":"IF(U214<=(Indata!$B$24+Indata!$B$26),U221*U138,\"\")","v":-0.18027742526074847},{"$f":"IF(V214<=(Indata!$B$24+Indata!$B$26),V221*V138,\"\")","v":-0.17505199264449489},{"$f":"IF(W214<=(Indata!$B$24+Indata!$B$26),W221*W138,\"\")","v":-0.16997802184320523},{"$f":"IF(X214<=(Indata!$B$24+Indata!$B$26),X221*X138,\"\")","v":-0.16505112265934418},{"$f":"IF(Y214<=(Indata!$B$24+Indata!$B$26),Y221*Y138,\"\")","v":-0.16026703214747912},{"$f":"IF(Z214<=(Indata!$B$24+Indata!$B$26),Z221*Z138,\"\")","v":-0.15562161092581303},{"$f":"IF(AA214<=(Indata!$B$24+Indata!$B$26),AA221*AA138,\"\")","v":-0.15111083959463004},{"$f":"IF(AB214<=(Indata!$B$24+Indata!$B$26),AB221*AB138,\"\")","v":-0.14673081525855383},{"$f":"IF(AC214<=(Indata!$B$24+Indata!$B$26),AC221*AC138,\"\")","v":-0.1424777481496102},{"$f":"IF(AD214<=(Indata!$B$24+Indata!$B$26),AD221*AD138,\"\")","v":-0.13834795834817223},{"$f":"IF(AE214<=(Indata!$B$24+Indata!$B$26),AE221*AE138,\"\")","v":-0.13433787259894989},{"$f":"IF(AF214<=(Indata!$B$24+Indata!$B$26),AF221*AF138,\"\")","v":-0.13044402121927015},{"$f":"IF(AG214<=(Indata!$B$24+Indata!$B$26),AG221*AG138,\"\")","v":-0.12666303509697246},{"$f":"IF(AH214<=(Indata!$B$24+Indata!$B$26),AH221*AH138,\"\")","v":-0.1229916427753211},{"$f":"IF(AI214<=(Indata!$B$24+Indata!$B$26),AI221*AI138,\"\")","v":-0.11942666762241323},{"$f":"IF(AJ214<=(Indata!$B$24+Indata!$B$26),AJ221*AJ138,\"\")","v":-0.11596502508263314},{"$f":"IF(AK214<=(Indata!$B$24+Indata!$B$26),AK221*AK138,\"\")","v":-0.11260372000777417},{"$f":"IF(AL214<=(Indata!$B$24+Indata!$B$26),AL221*AL138,\"\")","v":-0.10933984406551986},{"$f":"IF(AM214<=(Indata!$B$24+Indata!$B$26),AM221*AM138,\"\")","v":-0.10617057322304105},{"$f":"IF(AN214<=(Indata!$B$24+Indata!$B$26),AN221*AN138,\"\")","v":-0.1030931653035326},{"$f":"IF(AO214<=(Indata!$B$24+Indata!$B$26),AO221*AO138,\"\")","v":-0.10010495761357513},{"$f":"IF(AP214<=(Indata!$B$24+Indata!$B$26),AP221*AP138,\"\")","v":-9.7203364639268569E-2},{"$f":"IF(AQ214<=(Indata!$B$24+Indata!$B$26),AQ221*AQ138,\"\")","v":""},{"$f":"IF(AR214<=(Indata!$B$24+Indata!$B$26),AR221*AR138,\"\")","v":""},{"$f":"IF(AS214<=(Indata!$B$24+Indata!$B$26),AS221*AS138,\"\")","v":""},{"$f":"IF(AT214<=(Indata!$B$24+Indata!$B$26),AT221*AT138,\"\")","v":""},{"$f":"IF(AU214<=(Indata!$B$24+Indata!$B$26),AU221*AU138,\"\")","v":""},{"$f":"IF(AV214<=(Indata!$B$24+Indata!$B$26),AV221*AV138,\"\")","v":""},{"$f":"IF(AW214<=(Indata!$B$24+Indata!$B$26),AW221*AW138,\"\")","v":""},{"$f":"IF(AX214<=(Indata!$B$24+Indata!$B$26),AX221*AX138,\"\")","v":""},{"$f":"IF(AY214<=(Indata!$B$24+Indata!$B$26),AY221*AY138,\"\")","v":""},{"$f":"IF(AZ214<=(Indata!$B$24+Indata!$B$26),AZ221*AZ138,\"\")","v":""},{"$f":"IF(BA214<=(Indata!$B$24+Indata!$B$26),BA221*BA138,\"\")","v":""},{"$f":"IF(BB214<=(Indata!$B$24+Indata!$B$26),BB221*BB138,\"\")","v":""},{"$f":"IF(BC214<=(Indata!$B$24+Indata!$B$26),BC221*BC138,\"\")","v":""},{"$f":"IF(BD214<=(Indata!$B$24+Indata!$B$26),BD221*BD138,\"\")","v":""},{"$f":"IF(BE214<=(Indata!$B$24+Indata!$B$26),BE221*BE138,\"\")","v":""},{"$f":"IF(BF214<=(Indata!$B$24+Indata!$B$26),BF221*BF138,\"\")","v":""},{"$f":"IF(BG214<=(Indata!$B$24+Indata!$B$26),BG221*BG138,\"\")","v":""},{"$f":"IF(BH214<=(Indata!$B$24+Indata!$B$26),BH221*BH138,\"\")","v":""},{"$f":"IF(BI214<=(Indata!$B$24+Indata!$B$26),BI221*BI138,\"\")","v":""},{"$f":"IF(BJ214<=(Indata!$B$24+Indata!$B$26),BJ221*BJ138,\"\")","v":""},{"$f":"IF(BK214<=(Indata!$B$24+Indata!$B$26),BK221*BK138,\"\")","v":""},{"$f":"IF(BL214<=(Indata!$B$24+Indata!$B$26),BL221*BL138,\"\")","v":""},{"$f":"IF(BM214<=(Indata!$B$24+Indata!$B$26),BM221*BM138,\"\")","v":""},{"$f":"IF(BN214<=(Indata!$B$24+Indata!$B$26),BN221*BN138,\"\")","v":""},{"$f":"IF(BO214<=(Indata!$B$24+Indata!$B$26),BO221*BO138,\"\")","v":""},{"$f":"IF(BP214<=(Indata!$B$24+Indata!$B$26),BP221*BP138,\"\")","v":""},{"$f":"IF(BQ214<=(Indata!$B$24+Indata!$B$26),BQ221*BQ138,\"\")","v":""},{"$f":"IF(BR214<=(Indata!$B$24+Indata!$B$26),BR221*BR138,\"\")","v":""},{"$f":"IF(BS214<=(Indata!$B$24+Indata!$B$26),BS221*BS138,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B222:BS222)","v":-7.3436605416846898}]
[]
[]
["Fordonskostnader"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B227+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN227+1","v":2096},{"$f":"BO227+1","v":2097},{"$f":"BP227+1","v":2098},{"$f":"BQ227+1","v":2099},{"$f":"BR227+1","v":2100}]
["I Korsning"]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*B134,\"\")","v":0},{"$f":"IF(C$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*C134,\"\")","v":0},{"$f":"IF(D$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*D134,\"\")","v":0},{"$f":"IF(E$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*E134,\"\")","v":0},{"$f":"IF(F$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*F134,\"\")","v":0},{"$f":"IF(G$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*G134,\"\")","v":0},{"$f":"IF(H$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*H134,\"\")","v":0},{"$f":"IF(I$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*I134,\"\")","v":0},{"$f":"IF(J$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*J134,\"\")","v":0},{"$f":"IF(K$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*K134,\"\")","v":0},{"$f":"IF(L$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*L134,\"\")","v":0},{"$f":"IF(M$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*M134,\"\")","v":0},{"$f":"IF(N$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*N134,\"\")","v":0},{"$f":"IF(O$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*O134,\"\")","v":0},{"$f":"IF(P$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*P134,\"\")","v":0},{"$f":"IF(Q$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Q134,\"\")","v":0},{"$f":"IF(R$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*R134,\"\")","v":0},{"$f":"IF(S$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*S134,\"\")","v":0},{"$f":"IF(T$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*T134,\"\")","v":0},{"$f":"IF(U$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*U134,\"\")","v":0},{"$f":"IF(V$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*V134,\"\")","v":0},{"$f":"IF(W$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*W134,\"\")","v":0},{"$f":"IF(X$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*X134,\"\")","v":0},{"$f":"IF(Y$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Y134,\"\")","v":0},{"$f":"IF(Z$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Z134,\"\")","v":0},{"$f":"IF(AA$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AA134,\"\")","v":0},{"$f":"IF(AB$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AB134,\"\")","v":0},{"$f":"IF(AC$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AC134,\"\")","v":0},{"$f":"IF(AD$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AD134,\"\")","v":0},{"$f":"IF(AE$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AE134,\"\")","v":0},{"$f":"IF(AF$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AF134,\"\")","v":0},{"$f":"IF(AG$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AG134,\"\")","v":0},{"$f":"IF(AH$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AH134,\"\")","v":0},{"$f":"IF(AI$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AI134,\"\")","v":0},{"$f":"IF(AJ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AJ134,\"\")","v":0},{"$f":"IF(AK$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AK134,\"\")","v":0},{"$f":"IF(AL$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AL134,\"\")","v":0},{"$f":"IF(AM$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AM134,\"\")","v":0},{"$f":"IF(AN$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AN134,\"\")","v":0},{"$f":"IF(AO$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AO134,\"\")","v":0},{"$f":"IF(AP$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AP134,\"\")","v":0},{"$f":"IF(AQ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AQ134,\"\")","v":""},{"$f":"IF(AR$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AR134,\"\")","v":""},{"$f":"IF(AS$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AS134,\"\")","v":""},{"$f":"IF(AT$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AT134,\"\")","v":""},{"$f":"IF(AU$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AU134,\"\")","v":""},{"$f":"IF(AV$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AV134,\"\")","v":""},{"$f":"IF(AW$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AW134,\"\")","v":""},{"$f":"IF(AX$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AX134,\"\")","v":""},{"$f":"IF(AY$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AY134,\"\")","v":""},{"$f":"IF(AZ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AZ134,\"\")","v":""},{"$f":"IF(BA$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BA134,\"\")","v":""},{"$f":"IF(BB$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BB134,\"\")","v":""},{"$f":"IF(BC$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BC134,\"\")","v":""},{"$f":"IF(BD$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BD134,\"\")","v":""},{"$f":"IF(BE$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BE134,\"\")","v":""},{"$f":"IF(BF$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BF134,\"\")","v":""},{"$f":"IF(BG$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BG134,\"\")","v":""},{"$f":"IF(BH$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BH134,\"\")","v":""},{"$f":"IF(BI$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BI134,\"\")","v":""},{"$f":"IF(BJ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BJ134,\"\")","v":""},{"$f":"IF(BK$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BK134,\"\")","v":""},{"$f":"IF(BL$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BL134,\"\")","v":""},{"$f":"IF(BM$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BM134,\"\")","v":""},{"$f":"IF(BN$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BN134,\"\")","v":""},{"$f":"IF(BO$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BO134,\"\")","v":""},{"$f":"IF(BP$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BP134,\"\")","v":""},{"$f":"IF(BQ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BQ134,\"\")","v":""},{"$f":"IF(BR$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BR134,\"\")","v":""},{"$f":"IF(BS$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BS134,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*B135,\"\")","v":0},{"$f":"IF(C$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*C135,\"\")","v":0},{"$f":"IF(D$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*D135,\"\")","v":0},{"$f":"IF(E$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*E135,\"\")","v":0},{"$f":"IF(F$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*F135,\"\")","v":0},{"$f":"IF(G$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*G135,\"\")","v":0},{"$f":"IF(H$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*H135,\"\")","v":0},{"$f":"IF(I$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*I135,\"\")","v":0},{"$f":"IF(J$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*J135,\"\")","v":0},{"$f":"IF(K$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*K135,\"\")","v":0},{"$f":"IF(L$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*L135,\"\")","v":0},{"$f":"IF(M$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*M135,\"\")","v":0},{"$f":"IF(N$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*N135,\"\")","v":0},{"$f":"IF(O$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*O135,\"\")","v":0},{"$f":"IF(P$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*P135,\"\")","v":0},{"$f":"IF(Q$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Q135,\"\")","v":0},{"$f":"IF(R$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*R135,\"\")","v":0},{"$f":"IF(S$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*S135,\"\")","v":0},{"$f":"IF(T$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*T135,\"\")","v":0},{"$f":"IF(U$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*U135,\"\")","v":0},{"$f":"IF(V$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*V135,\"\")","v":0},{"$f":"IF(W$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*W135,\"\")","v":0},{"$f":"IF(X$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*X135,\"\")","v":0},{"$f":"IF(Y$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Y135,\"\")","v":0},{"$f":"IF(Z$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Z135,\"\")","v":0},{"$f":"IF(AA$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AA135,\"\")","v":0},{"$f":"IF(AB$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AB135,\"\")","v":0},{"$f":"IF(AC$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AC135,\"\")","v":0},{"$f":"IF(AD$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AD135,\"\")","v":0},{"$f":"IF(AE$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AE135,\"\")","v":0},{"$f":"IF(AF$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AF135,\"\")","v":0},{"$f":"IF(AG$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AG135,\"\")","v":0},{"$f":"IF(AH$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AH135,\"\")","v":0},{"$f":"IF(AI$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AI135,\"\")","v":0},{"$f":"IF(AJ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AJ135,\"\")","v":0},{"$f":"IF(AK$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AK135,\"\")","v":0},{"$f":"IF(AL$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AL135,\"\")","v":0},{"$f":"IF(AM$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AM135,\"\")","v":0},{"$f":"IF(AN$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AN135,\"\")","v":0},{"$f":"IF(AO$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AO135,\"\")","v":0},{"$f":"IF(AP$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AP135,\"\")","v":0},{"$f":"IF(AQ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AQ135,\"\")","v":""},{"$f":"IF(AR$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AR135,\"\")","v":""},{"$f":"IF(AS$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AS135,\"\")","v":""},{"$f":"IF(AT$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AT135,\"\")","v":""},{"$f":"IF(AU$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AU135,\"\")","v":""},{"$f":"IF(AV$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AV135,\"\")","v":""},{"$f":"IF(AW$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AW135,\"\")","v":""},{"$f":"IF(AX$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AX135,\"\")","v":""},{"$f":"IF(AY$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AY135,\"\")","v":""},{"$f":"IF(AZ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AZ135,\"\")","v":""},{"$f":"IF(BA$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BA135,\"\")","v":""},{"$f":"IF(BB$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BB135,\"\")","v":""},{"$f":"IF(BC$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BC135,\"\")","v":""},{"$f":"IF(BD$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BD135,\"\")","v":""},{"$f":"IF(BE$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BE135,\"\")","v":""},{"$f":"IF(BF$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BF135,\"\")","v":""},{"$f":"IF(BG$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BG135,\"\")","v":""},{"$f":"IF(BH$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BH135,\"\")","v":""},{"$f":"IF(BI$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BI135,\"\")","v":""},{"$f":"IF(BJ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BJ135,\"\")","v":""},{"$f":"IF(BK$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BK135,\"\")","v":""},{"$f":"IF(BL$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BL135,\"\")","v":""},{"$f":"IF(BM$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BM135,\"\")","v":""},{"$f":"IF(BN$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BN135,\"\")","v":""},{"$f":"IF(BO$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BO135,\"\")","v":""},{"$f":"IF(BP$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BP135,\"\")","v":""},{"$f":"IF(BQ$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BQ135,\"\")","v":""},{"$f":"IF(BR$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BR135,\"\")","v":""},{"$f":"IF(BS$227<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BS135,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),B229*B140,\"\")","v":0},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),C229*C140,\"\")","v":0},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),D229*D140,\"\")","v":0},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),E229*E140,\"\")","v":0},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),F229*F140,\"\")","v":0},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),G229*G140,\"\")","v":0},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),H229*H140,\"\")","v":0},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),I229*I140,\"\")","v":0},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),J229*J140,\"\")","v":0},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),K229*K140,\"\")","v":0},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),L229*L140,\"\")","v":0},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),M229*M140,\"\")","v":0},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),N229*N140,\"\")","v":0},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),O229*O140,\"\")","v":0},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),P229*P140,\"\")","v":0},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Q229*Q140,\"\")","v":0},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),R229*R140,\"\")","v":0},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),S229*S140,\"\")","v":0},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),T229*T140,\"\")","v":0},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),U229*U140,\"\")","v":0},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),V229*V140,\"\")","v":0},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),W229*W140,\"\")","v":0},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),X229*X140,\"\")","v":0},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Y229*Y140,\"\")","v":0},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Z229*Z140,\"\")","v":0},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),AA229*AA140,\"\")","v":0},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),AB229*AB140,\"\")","v":0},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),AC229*AC140,\"\")","v":0},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),AD229*AD140,\"\")","v":0},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),AE229*AE140,\"\")","v":0},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),AF229*AF140,\"\")","v":0},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),AG229*AG140,\"\")","v":0},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),AH229*AH140,\"\")","v":0},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),AI229*AI140,\"\")","v":0},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),AJ229*AJ140,\"\")","v":0},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),AK229*AK140,\"\")","v":0},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),AL229*AL140,\"\")","v":0},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),AM229*AM140,\"\")","v":0},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),AN229*AN140,\"\")","v":0},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),AO229*AO140,\"\")","v":0},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),AP229*AP140,\"\")","v":0},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),AQ229*AQ140,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),AR229*AR140,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),AS229*AS140,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),AT229*AT140,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),AU229*AU140,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),AV229*AV140,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),AW229*AW140,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),AX229*AX140,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),AY229*AY140,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),AZ229*AZ140,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),BA229*BA140,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),BB229*BB140,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),BC229*BC140,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),BD229*BD140,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),BE229*BE140,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),BF229*BF140,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),BG229*BG140,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),BH229*BH140,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),BI229*BI140,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),BJ229*BJ140,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),BK229*BK140,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),BL229*BL140,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),BM229*BM140,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),BN229*BN140,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),BO229*BO140,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),BP229*BP140,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),BQ229*BQ140,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),BR229*BR140,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),BS229*BS140,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),B230*B140,\"\")","v":0},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),C230*C140,\"\")","v":0},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),D230*D140,\"\")","v":0},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),E230*E140,\"\")","v":0},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),F230*F140,\"\")","v":0},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),G230*G140,\"\")","v":0},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),H230*H140,\"\")","v":0},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),I230*I140,\"\")","v":0},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),J230*J140,\"\")","v":0},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),K230*K140,\"\")","v":0},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),L230*L140,\"\")","v":0},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),M230*M140,\"\")","v":0},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),N230*N140,\"\")","v":0},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),O230*O140,\"\")","v":0},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),P230*P140,\"\")","v":0},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Q230*Q140,\"\")","v":0},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),R230*R140,\"\")","v":0},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),S230*S140,\"\")","v":0},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),T230*T140,\"\")","v":0},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),U230*U140,\"\")","v":0},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),V230*V140,\"\")","v":0},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),W230*W140,\"\")","v":0},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),X230*X140,\"\")","v":0},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Y230*Y140,\"\")","v":0},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Z230*Z140,\"\")","v":0},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),AA230*AA140,\"\")","v":0},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),AB230*AB140,\"\")","v":0},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),AC230*AC140,\"\")","v":0},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),AD230*AD140,\"\")","v":0},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),AE230*AE140,\"\")","v":0},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),AF230*AF140,\"\")","v":0},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),AG230*AG140,\"\")","v":0},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),AH230*AH140,\"\")","v":0},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),AI230*AI140,\"\")","v":0},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),AJ230*AJ140,\"\")","v":0},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),AK230*AK140,\"\")","v":0},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),AL230*AL140,\"\")","v":0},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),AM230*AM140,\"\")","v":0},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),AN230*AN140,\"\")","v":0},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),AO230*AO140,\"\")","v":0},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),AP230*AP140,\"\")","v":0},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),AQ230*AQ140,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),AR230*AR140,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),AS230*AS140,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),AT230*AT140,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),AU230*AU140,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),AV230*AV140,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),AW230*AW140,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),AX230*AX140,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),AY230*AY140,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),AZ230*AZ140,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),BA230*BA140,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),BB230*BB140,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),BC230*BC140,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),BD230*BD140,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),BE230*BE140,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),BF230*BF140,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),BG230*BG140,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),BH230*BH140,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),BI230*BI140,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),BJ230*BJ140,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),BK230*BK140,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),BL230*BL140,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),BM230*BM140,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),BN230*BN140,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),BO230*BO140,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),BP230*BP140,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),BQ230*BQ140,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),BR230*BR140,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),BS230*BS140,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B231:BS232)","v":0}]
[]
["Vid omledning"]
[]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*B134,\"\")","v":-0.39635284056121078},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*C134,\"\")","v":-0.39254921949041172},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*D134,\"\")","v":-0.38874559841961287},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*E134,\"\")","v":-0.38494197734881391},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*F134,\"\")","v":-0.38113835627801496},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*G134,\"\")","v":-0.377334735207216},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*H134,\"\")","v":-0.37353111413641704},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*I134,\"\")","v":-0.36972749306561808},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*J134,\"\")","v":-0.36592387199481913},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*K134,\"\")","v":-0.36212025092402017},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*L134,\"\")","v":-0.35831662985322116},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*M134,\"\")","v":-0.35451300878242231},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*N134,\"\")","v":-0.35070938771162324},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*O134,\"\")","v":-0.3469057666408244},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*P134,\"\")","v":-0.343102145570026},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Q134,\"\")","v":-0.34249667119549065},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*R134,\"\")","v":-0.34189119682095531},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*S134,\"\")","v":-0.34128572244641997},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*T134,\"\")","v":-0.34068024807188457},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*U134,\"\")","v":-0.34007477369734923},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*V134,\"\")","v":-0.33946929932281389},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*W134,\"\")","v":-0.33886382494827849},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*X134,\"\")","v":-0.33825835057374315},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Y134,\"\")","v":-0.33765287619920781},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Z134,\"\")","v":-0.33704740182467241},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AA134,\"\")","v":-0.33644192745013707},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AB134,\"\")","v":-0.33583645307560167},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AC134,\"\")","v":-0.33523097870106627},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AD134,\"\")","v":-0.33462550432653093},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AE134,\"\")","v":-0.33402002995199553},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AF134,\"\")","v":-0.33341455557746019},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AG134,\"\")","v":-0.33280908120292485},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AH134,\"\")","v":-0.33220360682838945},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AI134,\"\")","v":-0.33159813245385411},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AJ134,\"\")","v":-0.33099265807931921},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AK134,\"\")","v":-0.33099265807931921},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AL134,\"\")","v":-0.33099265807931921},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AM134,\"\")","v":-0.33099265807931921},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AN134,\"\")","v":-0.3309926580793191},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AO134,\"\")","v":-0.3309926580793191},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AP134,\"\")","v":-0.3309926580793191},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AQ134,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AR134,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AS134,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AT134,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AU134,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AV134,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AW134,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AX134,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AY134,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AZ134,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BA134,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BB134,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BC134,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BD134,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BE134,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BF134,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BG134,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BH134,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BI134,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BJ134,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BK134,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BL134,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BM134,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BN134,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BO134,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BP134,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BQ134,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BR134,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BS134,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*B135,\"\")","v":-3.0323270664469071},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*C135,\"\")","v":-3.0295380073157854},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*D135,\"\")","v":-3.0267489481846646},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*E135,\"\")","v":-3.0239598890535424},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*F135,\"\")","v":-3.0211708299224216},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*G135,\"\")","v":-3.0183817707912999},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*H135,\"\")","v":-3.0155927116601786},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*I135,\"\")","v":-3.0128036525290569},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*J135,\"\")","v":-3.0100145933979348},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*K135,\"\")","v":-3.0072255342668139},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*L135,\"\")","v":-3.0044364751356922},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*M135,\"\")","v":-3.001647416004571},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*N135,\"\")","v":-2.9988583568734493},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*O135,\"\")","v":-2.9960692977423284},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*P135,\"\")","v":-2.9932802386112098},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Q135,\"\")","v":-2.9817986118547601},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*R135,\"\")","v":-2.9703169850983109},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*S135,\"\")","v":-2.9588353583418612},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*T135,\"\")","v":-2.9473537315854115},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*U135,\"\")","v":-2.9358721048289618},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*V135,\"\")","v":-2.9243904780725125},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*W135,\"\")","v":-2.9129088513160628},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*X135,\"\")","v":-2.9014272245596135},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Y135,\"\")","v":-2.8899455978031638},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Z135,\"\")","v":-2.8784639710467146},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AA135,\"\")","v":-2.8669823442902649},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AB135,\"\")","v":-2.8555007175338156},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AC135,\"\")","v":-2.8440190907773659},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AD135,\"\")","v":-2.8325374640209167},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AE135,\"\")","v":-2.821055837264467},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AF135,\"\")","v":-2.8095742105080173},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AG135,\"\")","v":-2.7980925837515676},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AH135,\"\")","v":-2.7866109569951183},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AI135,\"\")","v":-2.7751293302386686},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AJ135,\"\")","v":-2.7636477034822211},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AK135,\"\")","v":-2.7636477034822211},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AL135,\"\")","v":-2.7636477034822211},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AM135,\"\")","v":-2.7636477034822211},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AN135,\"\")","v":-2.7636477034822216},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AO135,\"\")","v":-2.7636477034822216},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AP135,\"\")","v":-2.7636477034822216},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AQ135,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AR135,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AS135,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AT135,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AU135,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AV135,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AW135,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AX135,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AY135,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AZ135,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BA135,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BB135,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BC135,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BD135,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BE135,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BF135,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BG135,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BH135,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BI135,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BJ135,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BK135,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BL135,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BM135,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BN135,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BO135,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BP135,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BQ135,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BR135,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BS135,\"\")","v":""}]
["Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),B237*B138,\"\")","v":-0.37381700393770678},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),C237*C138,\"\")","v":-0.36307545309897371},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),D237*D138,\"\")","v":-0.35260944979054348},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),E237*E138,\"\")","v":-0.34241235577355922},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),F237*F138,\"\")","v":-0.33247768646883152},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),G237*G138,\"\")","v":-0.32279910749704632},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),H237*H138,\"\")","v":-0.31337043129530878},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),I237*I138,\"\")","v":-0.30418561380836334},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),J237*J138,\"\")","v":-0.2952387512528668},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),K237*K138,\"\")","v":-0.28652407695312815},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),L237*L138,\"\")","v":-0.27803595824675981},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),M237*M138,\"\")","v":-0.26976889345872079},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),N237*N138,\"\")","v":-0.26171750894226431},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),O237*O138,\"\")","v":-0.25387655618533367},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),P237*P138,\"\")","v":-0.246240908980981},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Q237*Q138,\"\")","v":-0.23868154399171829},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),R237*R138,\"\")","v":-0.23135352138874263},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),S237*S138,\"\")","v":-0.22424978109252072},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),T237*T138,\"\")","v":-0.21736347793895833},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),U237*U138,\"\")","v":-0.21068797515212837},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),V237*V138,\"\")","v":-0.20421683801482779},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),W237*W138,\"\")","v":-0.19794382773097957},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),X237*X138,\"\")","v":-0.19186289547407576},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Y237*Y138,\"\")","v":-0.18596817661603393},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Z237*Z138,\"\")","v":-0.18025398513100677},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),AA237*AA138,\"\")","v":-0.17471480816885371},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),AB237*AB138,\"\")","v":-0.16934530079313842},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),AC237*AC138,\"\")","v":-0.16414028087867535},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),AD237*AD138,\"\")","v":-0.1590947241637963},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),AE237*AE138,\"\")","v":-0.15420375945265427},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),AF237*AF138,\"\")","v":-0.14946266396302452},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),AG237*AG138,\"\")","v":-0.1448668588151984},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),AH237*AH138,\"\")","v":-0.14041190465769951},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),AI237*AI138,\"\")","v":-0.13609349742568033},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),AJ237*AJ138,\"\")","v":-0.13190746422798325},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),AK237*AK138,\"\")","v":-0.12808405946775181},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),AL237*AL138,\"\")","v":-0.12437147803390394},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),AM237*AM138,\"\")","v":-0.12076650765610963},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),AN237*AN138,\"\")","v":-0.11726602917332381},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),AO237*AO138,\"\")","v":-0.11386701383496659},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),AP237*AP138,\"\")","v":-0.11056652068032984},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),AQ237*AQ138,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),AR237*AR138,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),AS237*AS138,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),AT237*AT138,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),AU237*AU138,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),AV237*AV138,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),AW237*AW138,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),AX237*AX138,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),AY237*AY138,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),AZ237*AZ138,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),BA237*BA138,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),BB237*BB138,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),BC237*BC138,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),BD237*BD138,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),BE237*BE138,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),BF237*BF138,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),BG237*BG138,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),BH237*BH138,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),BI237*BI138,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),BJ237*BJ138,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),BK237*BK138,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),BL237*BL138,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),BM237*BM138,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),BN237*BN138,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),BO237*BO138,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),BP237*BP138,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),BQ237*BQ138,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),BR237*BR138,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),BS237*BS138,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),B238*B138,\"\")","v":-2.8599149619651603},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),C238*C138,\"\")","v":-2.802071256477451},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),D238*D138,\"\")","v":-2.7453951520281845},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),E238*E138,\"\")","v":-2.6898631230267531},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),F238*F138,\"\")","v":-2.6354521170968983},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),G238*G138,\"\")","v":-2.5821395455727796},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),H238*H138,\"\")","v":-2.5299032741856626},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),I238*I138,\"\")","v":-2.4787216139373798},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),J238*J138,\"\")","v":-2.428573312156836},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),K238*K138,\"\")","v":-2.3794375437358952},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),L238*L138,\"\")","v":-2.3312939025410406},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),M238*M138,\"\")","v":-2.2841223929973067},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),N238*N138,\"\")","v":-2.2379034218410214},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),O238*O138,\"\")","v":-2.192617790037974},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),P238*P138,\"\")","v":-2.148246684863703},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Q238*Q138,\"\")","v":-2.0779772663648206},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),R238*R138,\"\")","v":-2.0099765672035224},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),S238*S138,\"\")","v":-1.9441721049468785},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),T238*T138,\"\")","v":-1.880493692955729},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),U238*U138,\"\")","v":-1.818873368192004},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),V238*V138,\"\")","v":-1.7592453212822945},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),W238*W138,\"\")","v":-1.7015458287675258},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),X238*X138,\"\")","v":-1.6457131874707667},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Y238*Y138,\"\")","v":-1.5916876509173044},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Z238*Z138,\"\")","v":-1.5394113677431476},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),AA238*AA138,\"\")","v":-1.4888283220301117},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),AB238*AB138,\"\")","v":-1.4398842755075458},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),AC238*AC138,\"\")","v":-1.3925267115626117},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),AD238*AD138,\"\")","v":-1.3467047810028434},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),AE238*AE138,\"\")","v":-1.3023692495164305},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),AF238*AF138,\"\")","v":-1.2594724467773895},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),AG238*AG138,\"\")","v":-1.2179682171443995},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),AH238*AH138,\"\")","v":-1.1778118719036794},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),AI238*AI138,\"\")","v":-1.1389601430078156},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),AJ238*AJ138,\"\")","v":-1.1013711382639466},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),AK238*AK138,\"\")","v":-1.0694473371548465},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),AL238*AL138,\"\")","v":-1.0384488636141265},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),AM238*AM138,\"\")","v":-1.0083488965528475},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),AN238*AN138,\"\")","v":-0.97912139230493911},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),AO238*AO138,\"\")","v":-0.95074106209320153},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),AP238*AP138,\"\")","v":-0.92318335014847075},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),AQ238*AQ138,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),AR238*AR138,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),AS238*AS138,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),AT238*AT138,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),AU238*AU138,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),AV238*AV138,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),AW238*AW138,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),AX238*AX138,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),AY238*AY138,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),AZ238*AZ138,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),BA238*BA138,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),BB238*BB138,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),BC238*BC138,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),BD238*BD138,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),BE238*BE138,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),BF238*BF138,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),BG238*BG138,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),BH238*BH138,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),BI238*BI138,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),BJ238*BJ138,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),BK238*BK138,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),BL238*BL138,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),BM238*BM138,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),BN238*BN138,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),BO238*BO138,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),BP238*BP138,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),BQ238*BQ138,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),BR238*BR138,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),BS238*BS138,\"\")","v":""}]
["Nuvärde Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B227<=(Indata!$B$24+Indata!$B$26),B239*B139,\"\")","v":-3.6048395088786683E-2},{"$f":"IF(C227<=(Indata!$B$24+Indata!$B$26),C239*C139,\"\")","v":-3.4829367235542689E-2},{"$f":"IF(D227<=(Indata!$B$24+Indata!$B$26),D239*D139,\"\")","v":-3.365156254641806E-2},{"$f":"IF(E227<=(Indata!$B$24+Indata!$B$26),E239*E139,\"\")","v":-3.2513587001370109E-2},{"$f":"IF(F227<=(Indata!$B$24+Indata!$B$26),F239*F139,\"\")","v":-3.1414093721130541E-2},{"$f":"IF(G227<=(Indata!$B$24+Indata!$B$26),G239*G139,\"\")","v":-3.035178137307299E-2},{"$f":"IF(H227<=(Indata!$B$24+Indata!$B$26),H239*H139,\"\")","v":-2.9325392630988399E-2},{"$f":"IF(I227<=(Indata!$B$24+Indata!$B$26),I239*I139,\"\")","v":-2.8333712686945317E-2},{"$f":"IF(J227<=(Indata!$B$24+Indata!$B$26),J239*J139,\"\")","v":-2.7375567813473736E-2},{"$f":"IF(K227<=(Indata!$B$24+Indata!$B$26),K239*K139,\"\")","v":-2.6449823974370758E-2},{"$f":"IF(L227<=(Indata!$B$24+Indata!$B$26),L239*L139,\"\")","v":-2.5555385482483834E-2},{"$f":"IF(M227<=(Indata!$B$24+Indata!$B$26),M239*M139,\"\")","v":-2.4691193702882926E-2},{"$f":"IF(N227<=(Indata!$B$24+Indata!$B$26),N239*N139,\"\")","v":-2.3856225799886891E-2},{"$f":"IF(O227<=(Indata!$B$24+Indata!$B$26),O239*O139,\"\")","v":-2.3049493526460765E-2},{"$f":"IF(P227<=(Indata!$B$24+Indata!$B$26),P239*P139,\"\")","v":-2.2270042054551468E-2},{"$f":"IF(Q227<=(Indata!$B$24+Indata!$B$26),Q239*Q139,\"\")","v":-2.1516948844977263E-2},{"$f":"IF(R227<=(Indata!$B$24+Indata!$B$26),R239*R139,\"\")","v":-2.0789322555533594E-2},{"$f":"IF(S227<=(Indata!$B$24+Indata!$B$26),S239*S139,\"\")","v":-2.0086301986022792E-2},{"$f":"IF(T227<=(Indata!$B$24+Indata!$B$26),T239*T139,\"\")","v":-1.9407055058959226E-2},{"$f":"IF(U227<=(Indata!$B$24+Indata!$B$26),U239*U139,\"\")","v":-1.8750777834743212E-2},{"$f":"IF(V227<=(Indata!$B$24+Indata!$B$26),V239*V139,\"\")","v":-1.8116693560138369E-2},{"$f":"IF(W227<=(Indata!$B$24+Indata!$B$26),W239*W139,\"\")","v":-1.7504051748925966E-2},{"$f":"IF(X227<=(Indata!$B$24+Indata!$B$26),X239*X139,\"\")","v":-1.6912127293648278E-2},{"$f":"IF(Y227<=(Indata!$B$24+Indata!$B$26),Y239*Y139,\"\")","v":-1.6340219607389638E-2},{"$f":"IF(Z227<=(Indata!$B$24+Indata!$B$26),Z239*Z139,\"\")","v":-1.578765179457936E-2},{"$f":"IF(AA227<=(Indata!$B$24+Indata!$B$26),AA239*AA139,\"\")","v":-1.5253769849835133E-2},{"$f":"IF(AB227<=(Indata!$B$24+Indata!$B$26),AB239*AB139,\"\")","v":-1.4737941883898683E-2},{"$f":"IF(AC227<=(Indata!$B$24+Indata!$B$26),AC239*AC139,\"\")","v":-1.4239557375747518E-2},{"$f":"IF(AD227<=(Indata!$B$24+Indata!$B$26),AD239*AD139,\"\")","v":-1.3758026449997603E-2},{"$f":"IF(AE227<=(Indata!$B$24+Indata!$B$26),AE239*AE139,\"\")","v":-1.3292779178741649E-2},{"$f":"IF(AF227<=(Indata!$B$24+Indata!$B$26),AF239*AF139,\"\")","v":-1.2843264906996762E-2},{"$f":"IF(AG227<=(Indata!$B$24+Indata!$B$26),AG239*AG139,\"\")","v":-1.2408951600963057E-2},{"$f":"IF(AH227<=(Indata!$B$24+Indata!$B$26),AH239*AH139,\"\")","v":-1.1989325218321795E-2},{"$f":"IF(AI227<=(Indata!$B$24+Indata!$B$26),AI239*AI139,\"\")","v":-1.1583889099827823E-2},{"$f":"IF(AJ227<=(Indata!$B$24+Indata!$B$26),AJ239*AJ139,\"\")","v":-1.1192163381476158E-2},{"$f":"IF(AK227<=(Indata!$B$24+Indata!$B$26),AK239*AK139,\"\")","v":-1.0813684426547012E-2},{"$f":"IF(AL227<=(Indata!$B$24+Indata!$B$26),AL239*AL139,\"\")","v":-1.0448004276857019E-2},{"$f":"IF(AM227<=(Indata!$B$24+Indata!$B$26),AM239*AM139,\"\")","v":-1.0094690122567168E-2},{"$f":"IF(AN227<=(Indata!$B$24+Indata!$B$26),AN239*AN139,\"\")","v":-9.753323789919971E-3},{"$f":"IF(AO227<=(Indata!$B$24+Indata!$B$26),AO239*AO139,\"\")","v":-9.4235012462994885E-3},{"$f":"IF(AP227<=(Indata!$B$24+Indata!$B$26),AP239*AP139,\"\")","v":-9.1048321220284917E-3},{"$f":"IF(AQ227<=(Indata!$B$24+Indata!$B$26),AQ239*AQ139,\"\")","v":""},{"$f":"IF(AR227<=(Indata!$B$24+Indata!$B$26),AR239*AR139,\"\")","v":""},{"$f":"IF(AS227<=(Indata!$B$24+Indata!$B$26),AS239*AS139,\"\")","v":""},{"$f":"IF(AT227<=(Indata!$B$24+Indata!$B$26),AT239*AT139,\"\")","v":""},{"$f":"IF(AU227<=(Indata!$B$24+Indata!$B$26),AU239*AU139,\"\")","v":""},{"$f":"IF(AV227<=(Indata!$B$24+Indata!$B$26),AV239*AV139,\"\")","v":""},{"$f":"IF(AW227<=(Indata!$B$24+Indata!$B$26),AW239*AW139,\"\")","v":""},{"$f":"IF(AX227<=(Indata!$B$24+Indata!$B$26),AX239*AX139,\"\")","v":""},{"$f":"IF(AY227<=(Indata!$B$24+Indata!$B$26),AY239*AY139,\"\")","v":""},{"$f":"IF(AZ227<=(Indata!$B$24+Indata!$B$26),AZ239*AZ139,\"\")","v":""},{"$f":"IF(BA227<=(Indata!$B$24+Indata!$B$26),BA239*BA139,\"\")","v":""},{"$f":"IF(BB227<=(Indata!$B$24+Indata!$B$26),BB239*BB139,\"\")","v":""},{"$f":"IF(BC227<=(Indata!$B$24+Indata!$B$26),BC239*BC139,\"\")","v":""},{"$f":"IF(BD227<=(Indata!$B$24+Indata!$B$26),BD239*BD139,\"\")","v":""},{"$f":"IF(BE227<=(Indata!$B$24+Indata!$B$26),BE239*BE139,\"\")","v":""},{"$f":"IF(BF227<=(Indata!$B$24+Indata!$B$26),BF239*BF139,\"\")","v":""},{"$f":"IF(BG227<=(Indata!$B$24+Indata!$B$26),BG239*BG139,\"\")","v":""},{"$f":"IF(BH227<=(Indata!$B$24+Indata!$B$26),BH239*BH139,\"\")","v":""},{"$f":"IF(BI227<=(Indata!$B$24+Indata!$B$26),BI239*BI139,\"\")","v":""},{"$f":"IF(BJ227<=(Indata!$B$24+Indata!$B$26),BJ239*BJ139,\"\")","v":""},{"$f":"IF(BK227<=(Indata!$B$24+Indata!$B$26),BK239*BK139,\"\")","v":""},{"$f":"IF(BL227<=(Indata!$B$24+Indata!$B$26),BL239*BL139,\"\")","v":""},{"$f":"IF(BM227<=(Indata!$B$24+Indata!$B$26),BM239*BM139,\"\")","v":""},{"$f":"IF(BN227<=(Indata!$B$24+Indata!$B$26),BN239*BN139,\"\")","v":""},{"$f":"IF(BO227<=(Indata!$B$24+Indata!$B$26),BO239*BO139,\"\")","v":""},{"$f":"IF(BP227<=(Indata!$B$24+Indata!$B$26),BP239*BP139,\"\")","v":""},{"$f":"IF(BQ227<=(Indata!$B$24+Indata!$B$26),BQ239*BQ139,\"\")","v":""},{"$f":"IF(BR227<=(Indata!$B$24+Indata!$B$26),BR239*BR139,\"\")","v":""},{"$f":"IF(BS227<=(Indata!$B$24+Indata!$B$26),BS239*BS139,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B240:BS242)","v":-83.853699636361043}]
[]
[]
[]
["Emissioner, externa effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B248+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN248+1","v":2096},{"$f":"BO248+1","v":2097},{"$f":"BP248+1","v":2098},{"$f":"BQ248+1","v":2099},{"$f":"BR248+1","v":2100}]
[]
["Bakom bom Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*B123,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*C123,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*D123,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*E123,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*F123,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*G123,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*H123,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*I123,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*J123,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*K123,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*L123,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*M123,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*N123,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*O123,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*P123,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Q123,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*R123,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*S123,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*T123,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*U123,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*V123,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*W123,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*X123,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Y123,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Z123,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AA123,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AB123,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AC123,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AD123,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AE123,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AF123,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AG123,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AH123,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AI123,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP251*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS251*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B252*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C252*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D252*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E252*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F252*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G252*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H252*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I252*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J252*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K252*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L252*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M252*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N252*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O252*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P252*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q252*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R252*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S252*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T252*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U252*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V252*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W252*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X252*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y252*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z252*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA252*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB252*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC252*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD252*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE252*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF252*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG252*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH252*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI252*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ252*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK252*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL252*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM252*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN252*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO252*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP252*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ252*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR252*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS252*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT252*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU252*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV252*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW252*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX252*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY252*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ252*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA252*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB252*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC252*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD252*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE252*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF252*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG252*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH252*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI252*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ252*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK252*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL252*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM252*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN252*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO252*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP252*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ252*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR252*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS252*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B253:BS253)","v":0}]
[]
["Bakom bom Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*B121,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*C121,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*D121,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*E121,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*F121,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*G121,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*H121,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*I121,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*J121,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*K121,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*L121,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*M121,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*N121,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*O121,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*P121,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP257*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS257*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B258*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C258*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D258*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E258*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F258*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G258*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H258*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I258*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J258*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K258*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L258*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M258*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N258*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O258*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P258*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q258*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R258*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S258*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T258*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U258*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V258*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W258*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X258*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y258*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z258*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA258*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB258*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC258*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD258*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE258*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF258*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG258*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH258*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI258*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ258*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK258*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL258*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM258*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN258*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO258*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP258*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ258*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR258*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS258*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT258*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU258*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV258*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW258*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX258*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY258*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ258*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA258*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB258*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC258*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD258*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE258*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF258*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG258*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH258*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI258*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ258*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK258*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL258*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM258*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN258*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO258*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP258*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ258*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR258*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS258*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B259:BS259)","v":0}]
[]
["Bakom bom Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*B122,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*C122,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*D122,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*E122,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*F122,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*G122,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*H122,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*I122,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*J122,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*K122,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*L122,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*M122,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*N122,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*O122,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*P122,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Q122,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*R122,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*S122,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*T122,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*U122,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*V122,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*W122,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*X122,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Y122,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Z122,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AA122,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AB122,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AC122,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AD122,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AE122,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AF122,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AG122,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AH122,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AI122,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AJ122,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AK122,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AL122,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AM122,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AN122,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AO122,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AP122,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP263*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS263*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B264*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C264*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D264*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E264*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F264*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G264*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H264*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I264*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J264*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K264*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L264*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M264*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N264*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O264*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P264*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q264*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R264*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S264*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T264*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U264*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V264*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W264*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X264*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y264*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z264*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA264*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB264*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC264*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD264*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE264*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF264*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG264*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH264*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI264*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ264*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK264*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL264*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM264*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN264*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO264*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP264*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ264*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR264*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS264*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT264*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU264*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV264*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW264*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX264*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY264*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ264*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA264*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB264*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC264*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD264*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE264*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF264*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG264*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH264*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI264*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ264*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK264*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL264*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM264*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN264*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO264*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP264*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ264*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR264*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS264*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B265:BS265)","v":0}]
[]
[]
["Bakom bom Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*B129,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*C129,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*D129,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*E129,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*F129,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*G129,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*H129,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*I129,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*J129,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*K129,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*L129,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*M129,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*N129,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*O129,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*P129,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Q129,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*R129,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*S129,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*T129,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*U129,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*V129,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*W129,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*X129,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Y129,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Z129,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AA129,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AB129,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AC129,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AD129,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AE129,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AF129,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AG129,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AH129,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AI129,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP270*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS270*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B271*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C271*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D271*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E271*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F271*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G271*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H271*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I271*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J271*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K271*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L271*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M271*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N271*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O271*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P271*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q271*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R271*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S271*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T271*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U271*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V271*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W271*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X271*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y271*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z271*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA271*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB271*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC271*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD271*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE271*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF271*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG271*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH271*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI271*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ271*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK271*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL271*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM271*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN271*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO271*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP271*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ271*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR271*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS271*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT271*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU271*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV271*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW271*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX271*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY271*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ271*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA271*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB271*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC271*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD271*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE271*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF271*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG271*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH271*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI271*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ271*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK271*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL271*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM271*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN271*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO271*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP271*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ271*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR271*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS271*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B272:BS272)","v":0}]
[]
["Bakom bom Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*B127,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*C127,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*D127,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*E127,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*F127,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*G127,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*H127,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*I127,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*J127,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*K127,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*L127,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*M127,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*N127,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*O127,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*P127,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Q127,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*R127,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*S127,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*T127,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*U127,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*V127,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*W127,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*X127,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Y127,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Z127,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AA127,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AB127,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AC127,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AD127,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AE127,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AF127,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AG127,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AH127,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AI127,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP276*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS276*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B277*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C277*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D277*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E277*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F277*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G277*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H277*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I277*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J277*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K277*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L277*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M277*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N277*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O277*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P277*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q277*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R277*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S277*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T277*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U277*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V277*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W277*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X277*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y277*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z277*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA277*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB277*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC277*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD277*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE277*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF277*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG277*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH277*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI277*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ277*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK277*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL277*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM277*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN277*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO277*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP277*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ277*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR277*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS277*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT277*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU277*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV277*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW277*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX277*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY277*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ277*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA277*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB277*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC277*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD277*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE277*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF277*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG277*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH277*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI277*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ277*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK277*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL277*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM277*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN277*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO277*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP277*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ277*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR277*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS277*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B278:BS278)","v":0}]
[]
["Bakom bom Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*B128,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*C128,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*D128,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*E128,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*F128,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*G128,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*H128,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*I128,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*J128,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*K128,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*L128,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*M128,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*N128,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*O128,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*P128,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Q128,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*R128,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*S128,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*T128,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*U128,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*V128,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*W128,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*X128,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Y128,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Z128,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AA128,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AB128,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AC128,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AD128,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AE128,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AF128,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AG128,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AH128,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AI128,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AJ128,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AK128,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AL128,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AM128,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AN128,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AO128,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AP128,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP282*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS282*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B283*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C283*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D283*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E283*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F283*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G283*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H283*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I283*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J283*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K283*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L283*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M283*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N283*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O283*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P283*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q283*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R283*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S283*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T283*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U283*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V283*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W283*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X283*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y283*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z283*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA283*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB283*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC283*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD283*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE283*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF283*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG283*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH283*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI283*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ283*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK283*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL283*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM283*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN283*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO283*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP283*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ283*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR283*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS283*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT283*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU283*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV283*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW283*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX283*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY283*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ283*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA283*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB283*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC283*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD283*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE283*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF283*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG283*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH283*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI283*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ283*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK283*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL283*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM283*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN283*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO283*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP283*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ283*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR283*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS283*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B284:BS284)","v":0}]
[]
[]
[]
["Bakom bom Pb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tot kvantitet CO2"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*B124,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*C124,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*D124,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*E124,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*F124,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*G124,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*H124,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*I124,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*J124,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*K124,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*L124,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*M124,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*N124,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*O124,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*P124,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Q124,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*R124,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*S124,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*T124,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*U124,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*V124,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*W124,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*X124,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Y124,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Z124,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AA124,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AB124,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AC124,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AD124,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AE124,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AF124,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AG124,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AH124,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AI124,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BS124,\"\")","v":""},null,{"$f":"SUM(B290:BS290)","v":0}]
["CO2, externa effekter (mkr/år)",{"$f":"B290*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C290*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D290*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E290*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F290*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G290*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H290*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I290*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J290*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K290*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L290*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M290*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N290*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O290*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P290*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q290*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R290*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S290*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T290*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U290*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V290*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W290*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X290*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y290*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z290*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA290*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB290*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC290*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD290*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE290*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF290*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG290*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH290*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI290*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ290*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK290*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL290*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM290*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN290*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO290*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP290*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ290*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR290*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS290*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT290*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU290*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV290*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW290*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX290*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY290*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ290*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA290*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB290*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC290*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD290*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE290*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF290*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG290*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH290*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI290*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ290*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK290*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL290*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM290*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN290*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO290*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP290*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ290*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR290*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS290*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B291*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C291*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D291*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E291*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F291*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G291*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H291*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I291*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J291*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K291*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L291*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M291*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N291*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O291*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P291*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q291*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R291*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S291*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T291*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U291*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V291*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W291*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X291*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y291*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z291*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA291*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB291*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC291*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD291*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE291*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF291*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG291*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH291*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI291*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ291*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK291*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL291*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM291*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN291*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO291*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP291*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ291*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR291*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS291*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT291*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU291*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV291*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW291*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX291*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY291*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ291*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA291*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB291*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC291*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD291*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE291*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF291*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG291*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH291*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI291*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ291*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK291*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL291*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM291*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN291*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO291*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP291*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ291*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR291*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS291*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B292:BS292)","v":0}]
[]
["Bakom bom Lb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*B130,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*C130,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*D130,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*E130,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*F130,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*G130,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*H130,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*I130,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*J130,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*K130,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*L130,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*M130,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*N130,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*O130,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*P130,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Q130,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*R130,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*S130,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*T130,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*U130,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*V130,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*W130,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*X130,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Y130,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Z130,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AA130,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AB130,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AC130,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AD130,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AE130,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AF130,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AG130,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AH130,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AI130,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BS130,\"\")","v":""},null,{"$f":"SUM(B296:BS296)","v":0}]
["CO2, externa effekter (mkr/år)",{"$f":"B296*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C296*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D296*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E296*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F296*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G296*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H296*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I296*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J296*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K296*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L296*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M296*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N296*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O296*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P296*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q296*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R296*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S296*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T296*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U296*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V296*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W296*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X296*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y296*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z296*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA296*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB296*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC296*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD296*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE296*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF296*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG296*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH296*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI296*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ296*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK296*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL296*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM296*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN296*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO296*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP296*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ296*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR296*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS296*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT296*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU296*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV296*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW296*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX296*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY296*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ296*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA296*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB296*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC296*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD296*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE296*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF296*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG296*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH296*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI296*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ296*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK296*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL296*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM296*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN296*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO296*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP296*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ296*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR296*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS296*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B297*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C297*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D297*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E297*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F297*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G297*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H297*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I297*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J297*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K297*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L297*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M297*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N297*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O297*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P297*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q297*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R297*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S297*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T297*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U297*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V297*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W297*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X297*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y297*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z297*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA297*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB297*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC297*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD297*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE297*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF297*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG297*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH297*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI297*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ297*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK297*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL297*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM297*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN297*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO297*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP297*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ297*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR297*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS297*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT297*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU297*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV297*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW297*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX297*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY297*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ297*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA297*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB297*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC297*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD297*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE297*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF297*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG297*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH297*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI297*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ297*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK297*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL297*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM297*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN297*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO297*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP297*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ297*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR297*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS297*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B298:BS298)","v":0}]
[]
[]
["Vid fri passage Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*B123,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*C123,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*D123,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*E123,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*F123,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*G123,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*H123,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*I123,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*J123,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*K123,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*L123,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*M123,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*N123,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*O123,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*P123,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Q123,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*R123,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*S123,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*T123,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*U123,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*V123,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*W123,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*X123,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Y123,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Z123,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AA123,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AB123,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AC123,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AD123,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AE123,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AF123,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AG123,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AH123,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AI123,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP303*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS303*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B304*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C304*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D304*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E304*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F304*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G304*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H304*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I304*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J304*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K304*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L304*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M304*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N304*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O304*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P304*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q304*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R304*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S304*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T304*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U304*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V304*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W304*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X304*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y304*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z304*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA304*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB304*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC304*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD304*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE304*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF304*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG304*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH304*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI304*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ304*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK304*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL304*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM304*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN304*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO304*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP304*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ304*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR304*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS304*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT304*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU304*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV304*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW304*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX304*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY304*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ304*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA304*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB304*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC304*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD304*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE304*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF304*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG304*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH304*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI304*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ304*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK304*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL304*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM304*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN304*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO304*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP304*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ304*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR304*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS304*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B305:BS305)","v":0}]
[]
["Vid fri passage Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*B121,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*C121,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*D121,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*E121,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*F121,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*G121,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*H121,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*I121,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*J121,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*K121,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*L121,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*M121,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*N121,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*O121,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*P121,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP309*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS309*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B310*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C310*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D310*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E310*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F310*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G310*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H310*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I310*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J310*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K310*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L310*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M310*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N310*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O310*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P310*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q310*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R310*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S310*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T310*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U310*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V310*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W310*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X310*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y310*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z310*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA310*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB310*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC310*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD310*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE310*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF310*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG310*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH310*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI310*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ310*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK310*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL310*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM310*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN310*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO310*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP310*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ310*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR310*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS310*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT310*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU310*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV310*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW310*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX310*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY310*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ310*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA310*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB310*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC310*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD310*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE310*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF310*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG310*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH310*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI310*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ310*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK310*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL310*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM310*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN310*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO310*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP310*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ310*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR310*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS310*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B311:BS311)","v":0}]
[]
["Vid fri passage Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*B122,\"\")","v":0},{"$f":"IF(C303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*C122,\"\")","v":0},{"$f":"IF(D303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*D122,\"\")","v":0},{"$f":"IF(E303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*E122,\"\")","v":0},{"$f":"IF(F303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*F122,\"\")","v":0},{"$f":"IF(G303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*G122,\"\")","v":0},{"$f":"IF(H303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*H122,\"\")","v":0},{"$f":"IF(I303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*I122,\"\")","v":0},{"$f":"IF(J303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*J122,\"\")","v":0},{"$f":"IF(K303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*K122,\"\")","v":0},{"$f":"IF(L303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*L122,\"\")","v":0},{"$f":"IF(M303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*M122,\"\")","v":0},{"$f":"IF(N303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*N122,\"\")","v":0},{"$f":"IF(O303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*O122,\"\")","v":0},{"$f":"IF(P303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*P122,\"\")","v":0},{"$f":"IF(Q303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Q122,\"\")","v":0},{"$f":"IF(R303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*R122,\"\")","v":0},{"$f":"IF(S303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*S122,\"\")","v":0},{"$f":"IF(T303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*T122,\"\")","v":0},{"$f":"IF(U303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*U122,\"\")","v":0},{"$f":"IF(V303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*V122,\"\")","v":0},{"$f":"IF(W303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*W122,\"\")","v":0},{"$f":"IF(X303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*X122,\"\")","v":0},{"$f":"IF(Y303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Y122,\"\")","v":0},{"$f":"IF(Z303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Z122,\"\")","v":0},{"$f":"IF(AA303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AA122,\"\")","v":0},{"$f":"IF(AB303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AB122,\"\")","v":0},{"$f":"IF(AC303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AC122,\"\")","v":0},{"$f":"IF(AD303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AD122,\"\")","v":0},{"$f":"IF(AE303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AE122,\"\")","v":0},{"$f":"IF(AF303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AF122,\"\")","v":0},{"$f":"IF(AG303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AG122,\"\")","v":0},{"$f":"IF(AH303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AH122,\"\")","v":0},{"$f":"IF(AI303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AI122,\"\")","v":0},{"$f":"IF(AJ303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AJ122,\"\")","v":0},{"$f":"IF(AK303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AK122,\"\")","v":0},{"$f":"IF(AL303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AL122,\"\")","v":0},{"$f":"IF(AM303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AM122,\"\")","v":0},{"$f":"IF(AN303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AN122,\"\")","v":0},{"$f":"IF(AO303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AO122,\"\")","v":0},{"$f":"IF(AP303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AP122,\"\")","v":0},{"$f":"IF(AQ303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS303<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP315*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS315*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B316*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C316*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D316*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E316*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F316*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G316*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H316*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I316*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J316*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K316*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L316*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M316*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N316*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O316*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P316*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q316*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R316*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S316*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T316*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U316*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V316*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W316*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X316*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y316*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z316*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA316*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB316*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC316*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD316*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE316*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF316*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG316*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH316*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI316*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ316*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK316*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL316*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM316*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN316*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO316*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP316*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ316*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR316*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS316*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT316*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU316*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV316*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW316*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX316*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY316*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ316*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA316*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB316*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC316*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD316*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE316*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF316*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG316*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH316*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI316*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ316*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK316*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL316*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM316*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN316*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO316*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP316*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ316*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR316*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS316*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B317:BS317)","v":0}]
[]
[]
["Vid fri passage Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*B129,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*C129,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*D129,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*E129,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*F129,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*G129,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*H129,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*I129,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*J129,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*K129,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*L129,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*M129,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*N129,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*O129,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*P129,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Q129,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*R129,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*S129,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*T129,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*U129,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*V129,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*W129,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*X129,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Y129,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Z129,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AA129,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AB129,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AC129,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AD129,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AE129,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AF129,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AG129,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AH129,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AI129,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP322*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS322*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B323*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C323*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D323*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E323*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F323*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G323*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H323*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I323*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J323*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K323*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L323*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M323*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N323*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O323*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P323*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q323*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R323*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S323*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T323*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U323*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V323*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W323*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X323*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y323*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z323*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA323*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB323*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC323*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD323*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE323*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF323*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG323*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH323*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI323*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ323*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK323*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL323*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM323*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN323*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO323*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP323*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ323*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR323*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS323*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT323*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU323*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV323*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW323*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX323*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY323*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ323*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA323*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB323*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC323*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD323*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE323*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF323*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG323*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH323*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI323*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ323*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK323*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL323*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM323*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN323*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO323*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP323*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ323*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR323*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS323*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B324:BS324)","v":0}]
[]
["Vid fri passage Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*B127,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*C127,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*D127,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*E127,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*F127,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*G127,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*H127,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*I127,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*J127,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*K127,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*L127,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*M127,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*N127,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*O127,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*P127,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Q127,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*R127,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*S127,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*T127,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*U127,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*V127,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*W127,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*X127,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Y127,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Z127,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AA127,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AB127,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AC127,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AD127,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AE127,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AF127,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AG127,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AH127,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AI127,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP328*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS328*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B329*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C329*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D329*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E329*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F329*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G329*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H329*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I329*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J329*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K329*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L329*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M329*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N329*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O329*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P329*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q329*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R329*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S329*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T329*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U329*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V329*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W329*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X329*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y329*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z329*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA329*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB329*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC329*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD329*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE329*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF329*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG329*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH329*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI329*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ329*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK329*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL329*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM329*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN329*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO329*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP329*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ329*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR329*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS329*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT329*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU329*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV329*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW329*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX329*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY329*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ329*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA329*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB329*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC329*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD329*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE329*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF329*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG329*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH329*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI329*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ329*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK329*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL329*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM329*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN329*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO329*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP329*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ329*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR329*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS329*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B330:BS330)","v":0}]
[]
["Vid fri passage Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*B128,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*C128,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*D128,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*E128,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*F128,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*G128,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*H128,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*I128,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*J128,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*K128,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*L128,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*M128,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*N128,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*O128,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*P128,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Q128,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*R128,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*S128,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*T128,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*U128,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*V128,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*W128,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*X128,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Y128,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Z128,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AA128,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AB128,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AC128,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AD128,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AE128,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AF128,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AG128,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AH128,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AI128,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AJ128,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AK128,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AL128,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AM128,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AN128,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AO128,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AP128,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP334*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS334*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B335*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C335*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D335*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E335*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F335*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G335*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H335*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I335*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J335*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K335*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L335*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M335*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N335*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O335*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P335*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q335*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R335*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S335*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T335*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U335*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V335*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W335*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X335*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y335*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z335*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA335*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB335*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC335*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD335*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE335*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF335*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG335*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH335*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI335*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ335*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK335*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL335*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM335*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN335*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO335*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP335*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ335*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR335*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS335*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT335*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU335*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV335*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW335*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX335*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY335*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ335*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA335*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB335*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC335*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD335*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE335*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF335*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG335*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH335*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI335*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ335*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK335*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL335*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM335*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN335*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO335*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP335*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ335*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR335*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS335*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B336:BS336)","v":0}]
[]
[]
[]
["Vid fri passage Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*B124,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*C124,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*D124,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*E124,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*F124,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*G124,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*H124,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*I124,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*J124,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*K124,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*L124,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*M124,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*N124,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*O124,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*P124,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Q124,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*R124,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*S124,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*T124,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*U124,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*V124,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*W124,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*X124,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Y124,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Z124,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AA124,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AB124,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AC124,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AD124,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AE124,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AF124,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AG124,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AH124,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AI124,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BS124,\"\")","v":""},null,{"$f":"SUM(B342:BS342)","v":0}]
["CO2, externa effekter (mkr/år)",{"$f":"B342*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C342*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D342*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E342*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F342*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G342*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H342*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I342*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J342*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K342*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L342*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M342*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N342*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O342*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P342*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q342*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R342*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S342*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T342*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U342*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V342*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W342*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X342*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y342*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z342*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA342*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB342*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC342*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD342*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE342*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF342*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG342*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH342*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI342*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ342*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK342*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL342*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM342*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN342*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO342*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP342*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ342*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR342*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS342*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT342*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU342*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV342*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW342*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX342*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY342*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ342*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA342*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB342*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC342*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD342*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE342*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF342*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG342*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH342*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI342*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ342*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK342*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL342*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM342*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN342*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO342*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP342*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ342*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR342*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS342*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B343*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C343*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D343*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E343*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F343*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G343*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H343*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I343*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J343*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K343*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L343*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M343*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N343*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O343*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P343*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q343*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R343*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S343*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T343*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U343*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V343*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W343*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X343*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y343*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z343*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA343*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB343*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC343*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD343*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE343*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF343*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG343*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH343*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI343*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ343*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK343*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL343*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM343*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN343*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO343*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP343*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ343*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR343*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS343*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT343*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU343*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV343*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW343*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX343*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY343*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ343*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA343*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB343*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC343*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD343*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE343*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF343*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG343*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH343*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI343*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ343*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK343*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL343*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM343*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN343*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO343*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP343*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ343*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR343*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS343*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B344:BS344)","v":0}]
[]
["Vid fri passage Lb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*B130,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*C130,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*D130,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*E130,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*F130,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*G130,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*H130,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*I130,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*J130,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*K130,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*L130,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*M130,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*N130,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*O130,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*P130,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Q130,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*R130,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*S130,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*T130,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*U130,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*V130,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*W130,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*X130,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Y130,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Z130,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AA130,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AB130,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AC130,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AD130,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AE130,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AF130,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AG130,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AH130,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AI130,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BS130,\"\")","v":""},null,{"$f":"SUM(B348:BS348)","v":0}]
["CO2, externa effekter (mkr/år)",{"$f":"B348*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C348*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D348*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E348*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F348*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G348*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H348*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I348*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J348*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K348*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L348*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M348*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N348*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O348*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P348*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q348*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R348*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S348*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T348*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U348*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V348*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W348*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X348*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y348*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z348*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA348*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB348*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC348*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD348*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE348*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF348*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG348*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH348*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI348*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ348*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK348*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL348*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM348*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN348*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO348*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP348*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ348*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR348*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS348*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT348*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU348*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV348*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW348*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX348*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY348*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ348*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA348*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB348*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC348*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD348*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE348*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF348*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG348*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH348*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI348*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ348*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK348*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL348*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM348*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN348*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO348*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP348*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ348*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR348*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS348*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B349*B146,\"\")","v":0},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C349*C146,\"\")","v":0},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D349*D146,\"\")","v":0},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E349*E146,\"\")","v":0},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F349*F146,\"\")","v":0},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G349*G146,\"\")","v":0},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H349*H146,\"\")","v":0},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I349*I146,\"\")","v":0},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J349*J146,\"\")","v":0},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K349*K146,\"\")","v":0},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L349*L146,\"\")","v":0},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M349*M146,\"\")","v":0},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N349*N146,\"\")","v":0},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O349*O146,\"\")","v":0},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P349*P146,\"\")","v":0},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q349*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R349*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S349*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T349*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U349*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V349*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W349*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X349*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y349*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z349*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA349*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB349*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC349*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD349*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE349*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF349*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG349*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH349*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI349*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ349*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK349*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL349*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM349*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN349*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO349*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP349*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ349*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR349*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS349*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT349*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU349*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV349*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW349*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX349*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY349*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ349*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA349*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB349*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC349*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD349*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE349*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF349*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG349*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH349*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI349*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ349*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK349*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL349*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM349*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN349*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO349*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP349*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ349*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR349*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS349*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B350:BS350)","v":0}]
[]
["Vid omledning Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*B123,\"\")","v":-2.1004578821991773},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*C123,\"\")","v":-1.955526288327434},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*D123,\"\")","v":-1.8205949744328411},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*E123,\"\")","v":-1.694973921196975},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*F123,\"\")","v":-1.5780207206343841},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*G123,\"\")","v":-1.4691372909106115},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*H123,\"\")","v":-1.3677668178377795},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*I123,\"\")","v":-1.2733909074069725},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*J123,\"\")","v":-1.1855269347958917},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*K123,\"\")","v":-1.1037255762949749},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*L123,\"\")","v":-1.0275685115306219},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*M123,\"\")","v":-0.9566662842350091},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*N123,\"\")","v":-0.89065631062279349},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*O123,\"\")","v":-0.82920102518982086},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*P123,\"\")","v":-0.7620868172884615},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Q123,\"\")","v":-0.60966945383076931},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*R123,\"\")","v":-0.48773556306461546},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*S123,\"\")","v":-0.39018845045169237},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*T123,\"\")","v":-0.31215076036135386},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*U123,\"\")","v":-0.24972060828908318},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*V123,\"\")","v":-0.19977648663126651},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*W123,\"\")","v":-0.15982118930501324},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*X123,\"\")","v":-0.1278569514440106},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Y123,\"\")","v":-0.1022855611552085},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Z123,\"\")","v":-8.1828448924166811E-2},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AA123,\"\")","v":-6.5462759139333443E-2},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AB123,\"\")","v":-5.2370207311466757E-2},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AC123,\"\")","v":-4.1896165849173411E-2},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AD123,\"\")","v":-3.351693267933873E-2},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AE123,\"\")","v":-2.6813546143470986E-2},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AF123,\"\")","v":-2.145083691477679E-2},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AG123,\"\")","v":-1.7160669531821434E-2},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AH123,\"\")","v":-1.3728535625457146E-2},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AI123,\"\")","v":-1.0982828500365718E-2},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B354*Kalkylvärden!$B32*1/10^6","v":-2.8776272986128729E-4},{"$f":"C354*Kalkylvärden!$B32*1/10^6","v":-2.6790710150085845E-4},{"$f":"D354*Kalkylvärden!$B32*1/10^6","v":-2.4942151149729921E-4},{"$f":"E354*Kalkylvärden!$B32*1/10^6","v":-2.3221142720398558E-4},{"$f":"F354*Kalkylvärden!$B32*1/10^6","v":-2.1618883872691062E-4},{"$f":"G354*Kalkylvärden!$B32*1/10^6","v":-2.0127180885475378E-4},{"$f":"H354*Kalkylvärden!$B32*1/10^6","v":-1.873840540437758E-4},{"$f":"I354*Kalkylvärden!$B32*1/10^6","v":-1.7445455431475522E-4},{"$f":"J354*Kalkylvärden!$B32*1/10^6","v":-1.6241719006703716E-4},{"$f":"K354*Kalkylvärden!$B32*1/10^6","v":-1.5121040395241154E-4},{"$f":"L354*Kalkylvärden!$B32*1/10^6","v":-1.4077688607969519E-4},{"$f":"M354*Kalkylvärden!$B32*1/10^6","v":-1.3106328094019624E-4},{"$f":"N354*Kalkylvärden!$B32*1/10^6","v":-1.2201991455532272E-4},{"$f":"O354*Kalkylvärden!$B32*1/10^6","v":-1.1360054045100545E-4},{"$f":"P354*Kalkylvärden!$B32*1/10^6","v":-1.0440589396851922E-4},{"$f":"Q354*Kalkylvärden!$B32*1/10^6","v":-8.3524715174815401E-5},{"$f":"R354*Kalkylvärden!$B32*1/10^6","v":-6.6819772139852312E-5},{"$f":"S354*Kalkylvärden!$B32*1/10^6","v":-5.3455817711881858E-5},{"$f":"T354*Kalkylvärden!$B32*1/10^6","v":-4.2764654169505477E-5},{"$f":"U354*Kalkylvärden!$B32*1/10^6","v":-3.4211723335604394E-5},{"$f":"V354*Kalkylvärden!$B32*1/10^6","v":-2.7369378668483514E-5},{"$f":"W354*Kalkylvärden!$B32*1/10^6","v":-2.1895502934786817E-5},{"$f":"X354*Kalkylvärden!$B32*1/10^6","v":-1.7516402347829451E-5},{"$f":"Y354*Kalkylvärden!$B32*1/10^6","v":-1.4013121878263562E-5},{"$f":"Z354*Kalkylvärden!$B32*1/10^6","v":-1.1210497502610852E-5},{"$f":"AA354*Kalkylvärden!$B32*1/10^6","v":-8.9683980020886815E-6},{"$f":"AB354*Kalkylvärden!$B32*1/10^6","v":-7.1747184016709461E-6},{"$f":"AC354*Kalkylvärden!$B32*1/10^6","v":-5.7397747213367572E-6},{"$f":"AD354*Kalkylvärden!$B32*1/10^6","v":-4.5918197770694066E-6},{"$f":"AE354*Kalkylvärden!$B32*1/10^6","v":-3.6734558216555249E-6},{"$f":"AF354*Kalkylvärden!$B32*1/10^6","v":-2.9387646573244201E-6},{"$f":"AG354*Kalkylvärden!$B32*1/10^6","v":-2.3510117258595365E-6},{"$f":"AH354*Kalkylvärden!$B32*1/10^6","v":-1.880809380687629E-6},{"$f":"AI354*Kalkylvärden!$B32*1/10^6","v":-1.5046475045501033E-6},{"$f":"AJ354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP354*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS354*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B355*B146,\"\")","v":-3.1131659189865429E-4},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C355*C146,\"\")","v":-2.8750375944062051E-4},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D355*D146,\"\")","v":-2.6551238785049638E-4},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E355*E146,\"\")","v":-2.452031522621966E-4},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F355*F146,\"\")","v":-2.2644738486993942E-4},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G355*G146,\"\")","v":-2.0912625976195556E-4},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H355*H146,\"\")","v":-1.931300401068598E-4},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I355*I146,\"\")","v":-1.7835738292328393E-4},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J355*J146,\"\")","v":-1.6471469702818666E-4},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K355*K146,\"\")","v":-1.5211555009616291E-4},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L355*L146,\"\")","v":-1.4048012107321911E-4},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M355*M146,\"\")","v":-1.2973469447581543E-4},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N355*N146,\"\")","v":-1.1981119337134335E-4},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O355*O146,\"\")","v":-1.1064674808126494E-4},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P355*P146,\"\")","v":-1.0087298043900142E-4},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q355*Q146,\"\")","v":-7.8359300746818521E-5},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R355*R146,\"\")","v":-6.0870413333760459E-5},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S355*S146,\"\")","v":-4.728484282158784E-5},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T355*T146,\"\")","v":-3.6731414133871128E-5},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U355*U146,\"\")","v":-2.8533388370659321E-5},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V355*V146,\"\")","v":-2.2165066908222308E-5},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W355*W146,\"\")","v":-1.721808096059009E-5},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X355*X146,\"\")","v":-1.337520492011056E-5},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y355*Y146,\"\")","v":-1.0390014256781538E-5},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z355*Z146,\"\")","v":-8.0710835386013103E-6},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA355*AA146,\"\")","v":-6.2697112705656561E-6},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB355*AB146,\"\")","v":-4.8703844072799891E-6},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC355*AC146,\"\")","v":-3.7833710758001068E-6},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD355*AD146,\"\")","v":-2.9389665168534168E-6},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE355*AE146,\"\")","v":-2.283023265265843E-6},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF355*AF146,\"\")","v":-1.7734789422934663E-6},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG355*AG146,\"\")","v":-1.377659004448258E-6},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH355*AH146,\"\")","v":-1.0701814875134292E-6},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI355*AI146,\"\")","v":-8.3132938740173636E-7},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ355*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK355*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL355*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM355*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN355*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO355*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP355*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ355*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR355*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS355*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT355*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU355*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV355*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW355*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX355*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY355*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ355*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA355*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB355*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC355*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD355*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE355*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF355*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG355*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH355*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI355*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ355*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK355*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL355*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM355*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN355*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO355*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP355*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ355*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR355*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS355*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B356:BS356)","v":-3.1831698590274256E-3}]
[]
["Vid omledning Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*B121,\"\")","v":-5.7267459001249408E-3},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*C121,\"\")","v":-4.8963677446068228E-3},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*D121,\"\")","v":-4.1863944216388345E-3},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*E121,\"\")","v":-3.5793672305012036E-3},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*F121,\"\")","v":-3.0603589820785292E-3},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*G121,\"\")","v":-2.6166069296771426E-3},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*H121,\"\")","v":-2.2371989248739566E-3},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*I121,\"\")","v":-1.9128050807672328E-3},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*J121,\"\")","v":-1.6354483440559843E-3},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*K121,\"\")","v":-1.3983083341678664E-3},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*L121,\"\")","v":-1.1955536257135257E-3},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*M121,\"\")","v":-1.0221983499850646E-3},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*N121,\"\")","v":-8.7397958923723029E-4},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*O121,\"\")","v":-7.4725254879783184E-4},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*P121,\"\")","v":-1.6314985826086948E-5},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B360*Kalkylvärden!$B35*1/10^6","v":-4.2566902275628688E-5},{"$f":"C360*Kalkylvärden!$B35*1/10^6","v":-3.6394701445662511E-5},{"$f":"D360*Kalkylvärden!$B35*1/10^6","v":-3.111746973604146E-5},{"$f":"E360*Kalkylvärden!$B35*1/10^6","v":-2.6605436624315445E-5},{"$f":"F360*Kalkylvärden!$B35*1/10^6","v":-2.2747648313789708E-5},{"$f":"G360*Kalkylvärden!$B35*1/10^6","v":-1.9449239308290201E-5},{"$f":"H360*Kalkylvärden!$B35*1/10^6","v":-1.6629099608588121E-5},{"$f":"I360*Kalkylvärden!$B35*1/10^6","v":-1.4217880165342841E-5},{"$f":"J360*Kalkylvärden!$B35*1/10^6","v":-1.2156287541368132E-5},{"$f":"K360*Kalkylvärden!$B35*1/10^6","v":-1.0393625847869751E-5},{"$f":"L360*Kalkylvärden!$B35*1/10^6","v":-8.8865500999286379E-6},{"$f":"M360*Kalkylvärden!$B35*1/10^6","v":-7.598000335438985E-6},{"$f":"N360*Kalkylvärden!$B35*1/10^6","v":-6.4962902868003331E-6},{"$f":"O360*Kalkylvärden!$B35*1/10^6","v":-5.5543281952142835E-6},{"$f":"P360*Kalkylvärden!$B35*1/10^6","v":-1.2126928964530428E-7},{"$f":"Q360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP360*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS360*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B361*B146,\"\")","v":-4.6051074614560634E-5},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C361*C146,\"\")","v":-3.9056872440962261E-5},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D361*D146,\"\")","v":-3.3124944371814483E-5},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E361*E146,\"\")","v":-2.8093953024385317E-5},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F361*F146,\"\")","v":-2.3827064814875503E-5},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G361*G146,\"\")","v":-2.0208228340080663E-5},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H361*H146,\"\")","v":-1.7139017995615123E-5},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I361*I146,\"\")","v":-1.4535956982998267E-5},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J361*J146,\"\")","v":-1.2328246896387761E-5},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K361*K146,\"\")","v":-1.045584213795224E-5},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L361*L146,\"\")","v":-8.8678167895721181E-6},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M361*M146,\"\")","v":-7.5209795228238078E-6},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N361*N146,\"\")","v":-6.37869887538175E-6},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O361*O146,\"\")","v":-5.409906943546609E-6},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P361*P146,\"\")","v":-1.1716574818976068E-7},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q361*Q146,\"\")","v":0},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R361*R146,\"\")","v":0},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S361*S146,\"\")","v":0},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T361*T146,\"\")","v":0},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U361*U146,\"\")","v":0},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V361*V146,\"\")","v":0},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W361*W146,\"\")","v":0},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X361*X146,\"\")","v":0},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y361*Y146,\"\")","v":0},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z361*Z146,\"\")","v":0},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA361*AA146,\"\")","v":0},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB361*AB146,\"\")","v":0},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC361*AC146,\"\")","v":0},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD361*AD146,\"\")","v":0},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE361*AE146,\"\")","v":0},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF361*AF146,\"\")","v":0},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG361*AG146,\"\")","v":0},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH361*AH146,\"\")","v":0},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI361*AI146,\"\")","v":0},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ361*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK361*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL361*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM361*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN361*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO361*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP361*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ361*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR361*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS361*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT361*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU361*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV361*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW361*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX361*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY361*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ361*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA361*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB361*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC361*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD361*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE361*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF361*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG361*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH361*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI361*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ361*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK361*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL361*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM361*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN361*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO361*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP361*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ361*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR361*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS361*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B362:BS362)","v":-2.731157694991463E-4}]
[null,-5.3024924071863372E-4]
["Vid omledning Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*B122,\"\")","v":-18.01275},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*C122,\"\")","v":-18.01275},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*D122,\"\")","v":-18.01275},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*E122,\"\")","v":-18.01275},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*F122,\"\")","v":-18.01275},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*G122,\"\")","v":-18.01275},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*H122,\"\")","v":-18.01275},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*I122,\"\")","v":-18.01275},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*J122,\"\")","v":-18.01275},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*K122,\"\")","v":-18.01275},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*L122,\"\")","v":-18.01275},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*M122,\"\")","v":-18.01275},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*N122,\"\")","v":-18.01275},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*O122,\"\")","v":-18.01275},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*P122,\"\")","v":-18.01275},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Q122,\"\")","v":-18.01275},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*R122,\"\")","v":-18.01275},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*S122,\"\")","v":-18.01275},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*T122,\"\")","v":-18.01275},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*U122,\"\")","v":-18.01275},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*V122,\"\")","v":-18.01275},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*W122,\"\")","v":-18.01275},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*X122,\"\")","v":-18.01275},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Y122,\"\")","v":-18.01275},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Z122,\"\")","v":-18.01275},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AA122,\"\")","v":-18.01275},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AB122,\"\")","v":-18.01275},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AC122,\"\")","v":-18.01275},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AD122,\"\")","v":-18.01275},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AE122,\"\")","v":-18.01275},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AF122,\"\")","v":-18.01275},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AG122,\"\")","v":-18.01275},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AH122,\"\")","v":-18.01275},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AI122,\"\")","v":-18.01275},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AJ122,\"\")","v":-18.01275},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AK122,\"\")","v":-18.01275},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AL122,\"\")","v":-18.01275},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AM122,\"\")","v":-18.01275},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AN122,\"\")","v":-18.01275},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AO122,\"\")","v":-18.01275},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AP122,\"\")","v":-18.01275},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"C366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"D366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"E366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"F366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"G366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"H366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"I366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"J366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"K366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"L366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"M366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"N366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"O366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"P366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Q366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"R366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"S366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"T366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"U366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"V366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"W366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"X366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Y366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Z366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AA366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AB366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AC366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AD366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AE366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AF366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AG366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AH366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AI366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AJ366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AK366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AL366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AM366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AN366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AO366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AP366*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AQ366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS366*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B367*B146,\"\")","v":-2.9484018303561857E-2},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C367*C146,\"\")","v":-2.9246793025858558E-2},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D367*D146,\"\")","v":-2.9011476437527314E-2},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E367*E146,\"\")","v":-2.8778053181456292E-2},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F367*F146,\"\")","v":-2.8546508024095352E-2},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G367*G146,\"\")","v":-2.8316825854461877E-2},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H367*H146,\"\")","v":-2.8088991683154603E-2},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I367*I146,\"\")","v":-2.7862990641375401E-2},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J367*J146,\"\")","v":-2.7638807979958921E-2},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K367*K146,\"\")","v":-2.7416429068410023E-2},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L367*L146,\"\")","v":-2.7195839393948984E-2},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M367*M146,\"\")","v":-2.6977024560564326E-2},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N367*N146,\"\")","v":-2.6759970288073413E-2},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O367*O146,\"\")","v":-2.6544662411190391E-2},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P367*P146,\"\")","v":-2.6331086878601809E-2},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q367*Q146,\"\")","v":-2.5567866969077119E-2},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R367*R146,\"\")","v":-2.4826769375770535E-2},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S367*S146,\"\")","v":-2.4107152872125011E-2},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T367*T146,\"\")","v":-2.3408394817860518E-2},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U367*U146,\"\")","v":-2.2729890620241371E-2},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V367*V146,\"\")","v":-2.2071053210959011E-2},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W367*W146,\"\")","v":-2.1431312538177594E-2},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X367*X146,\"\")","v":-2.0810115073302882E-2},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y367*Y146,\"\")","v":-2.0206923332047724E-2},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z367*Z146,\"\")","v":-1.962121540937967E-2},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA367*AA146,\"\")","v":-1.9052484527948374E-2},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB367*AB146,\"\")","v":-1.8500238599602047E-2},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC367*AC146,\"\")","v":-1.7963999799613578E-2},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD367*AD146,\"\")","v":-1.744330415324797E-2},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE367*AE146,\"\")","v":-1.6937701134313247E-2},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF367*AF146,\"\")","v":-1.6446753275347645E-2},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG367*AG146,\"\")","v":-1.5970035789105684E-2},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH367*AH146,\"\")","v":-1.5507136201015664E-2},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI367*AI146,\"\")","v":-1.505765399229057E-2},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ367*AJ146,\"\")","v":-1.4621200253383598E-2},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK367*AK146,\"\")","v":-1.4197397347488415E-2},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL367*AL146,\"\")","v":-1.3785878583793104E-2},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM367*AM146,\"\")","v":-1.3386287900204899E-2},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN367*AN146,\"\")","v":-1.2998279555271424E-2},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO367*AO146,\"\")","v":-1.262151782903167E-2},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP367*AP146,\"\")","v":-1.2255676732537994E-2},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ367*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR367*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS367*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT367*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU367*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV367*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW367*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX367*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY367*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ367*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA367*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB367*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC367*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD367*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE367*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF367*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG367*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH367*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI367*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ367*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK367*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL367*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM367*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN367*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO367*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP367*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ367*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR367*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS367*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B368:BS368)","v":-0.88972571762537667}]
[]
[]
["Vid omledning Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*B129,\"\")","v":-32.413396036107024},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*C129,\"\")","v":-29.65825737303793},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*D129,\"\")","v":-27.137305496329706},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*E129,\"\")","v":-24.83063452914168},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*F129,\"\")","v":-22.720030594164637},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*G129,\"\")","v":-20.788827993660643},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*H129,\"\")","v":-19.021777614199486},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*I129,\"\")","v":-17.404926516992532},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*J129,\"\")","v":-15.925507763048168},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*K129,\"\")","v":-14.571839603189073},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*L129,\"\")","v":-13.333233236918005},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*M129,\"\")","v":-12.199908411779976},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*N129,\"\")","v":-11.162916196778678},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*O129,\"\")","v":-10.21406832005249},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*P129,\"\")","v":-9.4961827064588},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Q129,\"\")","v":-7.1221370298441},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*R129,\"\")","v":-5.3416027723830766},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*S129,\"\")","v":-4.0062020792873065},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*T129,\"\")","v":-3.0046515594654797},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*U129,\"\")","v":-2.2534886695991099},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*V129,\"\")","v":-1.6901165021993323},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*W129,\"\")","v":-1.2675873766494994},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*X129,\"\")","v":-0.95069053248712454},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Y129,\"\")","v":-0.71301789936534332},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Z129,\"\")","v":-0.5347634245240076},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AA129,\"\")","v":-0.4010725683930057},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AB129,\"\")","v":-0.30080442629475423},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AC129,\"\")","v":-0.2256033197210657},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AD129,\"\")","v":-0.1692024897907993},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AE129,\"\")","v":-0.12690186734309944},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AF129,\"\")","v":-9.5176400507324593E-2},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AG129,\"\")","v":-7.1382300380493438E-2},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AH129,\"\")","v":-5.3536725285370075E-2},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AI129,\"\")","v":-4.0152543964027558E-2},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B373*Kalkylvärden!$B32*1/10^6","v":-4.4406352569466628E-3},{"$f":"C373*Kalkylvärden!$B32*1/10^6","v":-4.0631812601061969E-3},{"$f":"D373*Kalkylvärden!$B32*1/10^6","v":-3.7178108529971696E-3},{"$f":"E373*Kalkylvärden!$B32*1/10^6","v":-3.40179693049241E-3},{"$f":"F373*Kalkylvärden!$B32*1/10^6","v":-3.1126441914005555E-3},{"$f":"G373*Kalkylvärden!$B32*1/10^6","v":-2.8480694351315085E-3},{"$f":"H373*Kalkylvärden!$B32*1/10^6","v":-2.6059835331453296E-3},{"$f":"I373*Kalkylvärden!$B32*1/10^6","v":-2.3844749328279769E-3},{"$f":"J373*Kalkylvärden!$B32*1/10^6","v":-2.1817945635375989E-3},{"$f":"K373*Kalkylvärden!$B32*1/10^6","v":-1.9963420256369031E-3},{"$f":"L373*Kalkylvärden!$B32*1/10^6","v":-1.8266529534577667E-3},{"$f":"M373*Kalkylvärden!$B32*1/10^6","v":-1.6713874524138567E-3},{"$f":"N373*Kalkylvärden!$B32*1/10^6","v":-1.5293195189586789E-3},{"$f":"O373*Kalkylvärden!$B32*1/10^6","v":-1.3993273598471912E-3},{"$f":"P373*Kalkylvärden!$B32*1/10^6","v":-1.3009770307848556E-3},{"$f":"Q373*Kalkylvärden!$B32*1/10^6","v":-9.757327730886417E-4},{"$f":"R373*Kalkylvärden!$B32*1/10^6","v":-7.3179957981648149E-4},{"$f":"S373*Kalkylvärden!$B32*1/10^6","v":-5.4884968486236096E-4},{"$f":"T373*Kalkylvärden!$B32*1/10^6","v":-4.1163726364677066E-4},{"$f":"U373*Kalkylvärden!$B32*1/10^6","v":-3.0872794773507804E-4},{"$f":"V373*Kalkylvärden!$B32*1/10^6","v":-2.3154596080130852E-4},{"$f":"W373*Kalkylvärden!$B32*1/10^6","v":-1.7365947060098141E-4},{"$f":"X373*Kalkylvärden!$B32*1/10^6","v":-1.3024460295073606E-4},{"$f":"Y373*Kalkylvärden!$B32*1/10^6","v":-9.7683452213052032E-5},{"$f":"Z373*Kalkylvärden!$B32*1/10^6","v":-7.3262589159789047E-5},{"$f":"AA373*Kalkylvärden!$B32*1/10^6","v":-5.4946941869841782E-5},{"$f":"AB373*Kalkylvärden!$B32*1/10^6","v":-4.1210206402381332E-5},{"$f":"AC373*Kalkylvärden!$B32*1/10^6","v":-3.0907654801786002E-5},{"$f":"AD373*Kalkylvärden!$B32*1/10^6","v":-2.3180741101339505E-5},{"$f":"AE373*Kalkylvärden!$B32*1/10^6","v":-1.7385555826004624E-5},{"$f":"AF373*Kalkylvärden!$B32*1/10^6","v":-1.303916686950347E-5},{"$f":"AG373*Kalkylvärden!$B32*1/10^6","v":-9.7793751521276017E-6},{"$f":"AH373*Kalkylvärden!$B32*1/10^6","v":-7.3345313640957E-6},{"$f":"AI373*Kalkylvärden!$B32*1/10^6","v":-5.5008985230717758E-6},{"$f":"AJ373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP373*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS373*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B374*B146,\"\")","v":-4.8041086999835976E-3},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C374*C146,\"\")","v":-4.3603916470480947E-3},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D374*D146,\"\")","v":-3.9576571853404789E-3},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E374*E146,\"\")","v":-3.592120081066737E-3},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F374*F146,\"\")","v":-3.2603447121691072E-3},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G374*G146,\"\")","v":-2.9592127774894315E-3},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H374*H146,\"\")","v":-2.6858939883785231E-3},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I374*I146,\"\")","v":-2.4378194672869061E-3},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J374*J146,\"\")","v":-2.2126576033147109E-3},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K374*K146,\"\")","v":-2.0082921377911084E-3},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L374*L146,\"\")","v":-1.8228022739132884E-3},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M374*M146,\"\")","v":-1.6544446234988211E-3},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N374*N146,\"\")","v":-1.5016368211719525E-3},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O374*O146,\"\")","v":-1.362942651976295E-3},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P374*P146,\"\")","v":-1.2569542349545972E-3},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q374*Q146,\"\")","v":-9.1539058415171764E-4},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R374*R146,\"\")","v":-6.6664314280614242E-4},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S374*S146,\"\")","v":-4.8549011486969046E-4},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T374*T146,\"\")","v":-3.5356345322031798E-4},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U374*U146,\"\")","v":-2.5748642788870989E-4},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V374*V146,\"\")","v":-1.8751728987547348E-4},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W374*W146,\"\")","v":-1.365615045832253E-4},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X374*X146,\"\")","v":-9.9452400076914058E-5},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y374*Y146,\"\")","v":-7.2427291360361323E-5},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z374*Z146,\"\")","v":-5.2745962186350097E-5},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA374*AA146,\"\")","v":-3.8412820287885398E-5},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB374*AB146,\"\")","v":-2.7974553905307841E-5},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC374*AC146,\"\")","v":-2.0372772952778535E-5},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD374*AD146,\"\")","v":-1.483669334604524E-5},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE374*AE146,\"\")","v":-1.0804983197663381E-5},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF374*AF146,\"\")","v":-7.8688464591678964E-6},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG374*AG146,\"\")","v":-5.7305729648287942E-6},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH374*AH146,\"\")","v":-4.1733520504731425E-6},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI374*AI146,\"\")","v":-3.0392889932793541E-6},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ374*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK374*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL374*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM374*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN374*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO374*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP374*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ374*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR374*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS374*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT374*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU374*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV374*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW374*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX374*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY374*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ374*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA374*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB374*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC374*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD374*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE374*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF374*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG374*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH374*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI374*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ374*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK374*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL374*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM374*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN374*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO374*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP374*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ374*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR374*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS374*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B375:BS375)","v":-4.3237770960559981E-2}]
[]
["Vid omledning Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*B127,\"\")","v":-0.11054069008668366},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*C127,\"\")","v":-9.6170400375414786E-2},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*D127,\"\")","v":-8.3668248326610864E-2},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*E127,\"\")","v":-7.2791376044151465E-2},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*F127,\"\")","v":-6.3328497158411753E-2},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*G127,\"\")","v":-5.5095792527818238E-2},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*H127,\"\")","v":-4.7933339499201866E-2},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*I127,\"\")","v":-4.1702005364305628E-2},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*J127,\"\")","v":-3.6280744666945891E-2},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*K127,\"\")","v":-3.1564247860242929E-2},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*L127,\"\")","v":-2.7460895638411351E-2},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*M127,\"\")","v":-2.3890979205417873E-2},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*N127,\"\")","v":-2.0785151908713551E-2},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*O127,\"\")","v":-1.8083082160580789E-2},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*P127,\"\")","v":-1.7290685958823521E-2},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Q127,\"\")","v":-1.2968014469117642E-2},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*R127,\"\")","v":-9.7260108518382321E-3},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*S127,\"\")","v":-7.2945081388786741E-3},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*T127,\"\")","v":-5.4708811041590064E-3},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*U127,\"\")","v":-4.1031608281192544E-3},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*V127,\"\")","v":-3.077370621089441E-3},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*W127,\"\")","v":-2.3080279658170811E-3},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*X127,\"\")","v":-1.7310209743628105E-3},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Y127,\"\")","v":-1.2982657307721078E-3},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Z127,\"\")","v":-9.7369929807908091E-4},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AA127,\"\")","v":-7.3027447355931074E-4},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AB127,\"\")","v":-5.4770585516948286E-4},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AC127,\"\")","v":-4.1077939137711215E-4},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AD127,\"\")","v":-3.0808454353283411E-4},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AE127,\"\")","v":-2.3106340764962558E-4},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AF127,\"\")","v":-1.7329755573721923E-4},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AG127,\"\")","v":-1.2997316680291439E-4},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AH127,\"\")","v":-9.747987510218579E-5},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AI127,\"\")","v":-7.3109906326639343E-5},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B379*Kalkylvärden!$B35*1/10^6","v":-8.2164894941431964E-4},{"$f":"C379*Kalkylvärden!$B35*1/10^6","v":-7.1483458599045811E-4},{"$f":"D379*Kalkylvärden!$B35*1/10^6","v":-6.2190608981169853E-4},{"$f":"E379*Kalkylvärden!$B35*1/10^6","v":-5.4105829813617793E-4},{"$f":"F379*Kalkylvärden!$B35*1/10^6","v":-4.7072071937847453E-4},{"$f":"G379*Kalkylvärden!$B35*1/10^6","v":-4.0952702585927297E-4},{"$f":"H379*Kalkylvärden!$B35*1/10^6","v":-3.5628851249756746E-4},{"$f":"I379*Kalkylvärden!$B35*1/10^6","v":-3.099710058728837E-4},{"$f":"J379*Kalkylvärden!$B35*1/10^6","v":-2.6967477510940881E-4},{"$f":"K379*Kalkylvärden!$B35*1/10^6","v":-2.3461705434518569E-4},{"$f":"L379*Kalkylvärden!$B35*1/10^6","v":-2.0411683728031155E-4},{"$f":"M379*Kalkylvärden!$B35*1/10^6","v":-1.7758164843387106E-4},{"$f":"N379*Kalkylvärden!$B35*1/10^6","v":-1.5449603413746784E-4},{"$f":"O379*Kalkylvärden!$B35*1/10^6","v":-1.3441154969959701E-4},{"$f":"P379*Kalkylvärden!$B35*1/10^6","v":-1.2852166873193521E-4},{"$f":"Q379*Kalkylvärden!$B35*1/10^6","v":-9.6391251548951434E-5},{"$f":"R379*Kalkylvärden!$B35*1/10^6","v":-7.2293438661713582E-5},{"$f":"S379*Kalkylvärden!$B35*1/10^6","v":-5.422007899628518E-5},{"$f":"T379*Kalkylvärden!$B35*1/10^6","v":-4.0665059247213897E-5},{"$f":"U379*Kalkylvärden!$B35*1/10^6","v":-3.0498794435410416E-5},{"$f":"V379*Kalkylvärden!$B35*1/10^6","v":-2.2874095826557818E-5},{"$f":"W379*Kalkylvärden!$B35*1/10^6","v":-1.7155571869918364E-5},{"$f":"X379*Kalkylvärden!$B35*1/10^6","v":-1.2866678902438771E-5},{"$f":"Y379*Kalkylvärden!$B35*1/10^6","v":-9.6500091768290769E-6},{"$f":"Z379*Kalkylvärden!$B35*1/10^6","v":-7.2375068826218085E-6},{"$f":"AA379*Kalkylvärden!$B35*1/10^6","v":-5.4281301619663572E-6},{"$f":"AB379*Kalkylvärden!$B35*1/10^6","v":-4.0710976214747658E-6},{"$f":"AC379*Kalkylvärden!$B35*1/10^6","v":-3.0533232161060748E-6},{"$f":"AD379*Kalkylvärden!$B35*1/10^6","v":-2.289992412079556E-6},{"$f":"AE379*Kalkylvärden!$B35*1/10^6","v":-1.717494309059667E-6},{"$f":"AF379*Kalkylvärden!$B35*1/10^6","v":-1.2881207317947506E-6},{"$f":"AG379*Kalkylvärden!$B35*1/10^6","v":-9.6609054884606264E-7},{"$f":"AH379*Kalkylvärden!$B35*1/10^6","v":-7.2456791163454708E-7},{"$f":"AI379*Kalkylvärden!$B35*1/10^6","v":-5.4342593372591021E-7},{"$f":"AJ379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP379*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS379*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B380*B146,\"\")","v":-8.889022938866262E-4},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C380*C146,\"\")","v":-7.6712274403736803E-4},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D380*D146,\"\")","v":-6.6202698369285321E-4},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E380*E146,\"\")","v":-5.7132933489990249E-4},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F380*F146,\"\")","v":-4.9305725741929202E-4},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G380*G146,\"\")","v":-4.2550844888163602E-4},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H380*H146,\"\")","v":-3.6721382221879746E-4},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I380*I146,\"\")","v":-3.1690555518451948E-4},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J380*J146,\"\")","v":-2.734895170884109E-4},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K380*K146,\"\")","v":-2.3602147306537959E-4},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L380*L146,\"\")","v":-2.0368654835842793E-4},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M380*M146,\"\")","v":-1.7578150599321807E-4},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N380*N146,\"\")","v":-1.5169945240993751E-4},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O380*O146,\"\")","v":-1.3091663842249002E-4},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P380*P146,\"\")","v":-1.2417271940503067E-4},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q380*Q146,\"\")","v":-9.0430132610185406E-5},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R380*R146,\"\")","v":-6.585672700959154E-5},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S380*S146,\"\")","v":-4.7960877278724269E-5},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T380*T146,\"\")","v":-3.4928030192114422E-5},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U380*U146,\"\")","v":-2.543671763990941E-5},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V380*V146,\"\")","v":-1.8524566107325335E-5},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W380*W146,\"\")","v":-1.3490716621639106E-5},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X380*X146,\"\")","v":-9.8247610179328254E-6},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y380*Y146,\"\")","v":-7.1549890021902078E-6},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z380*Z146,\"\")","v":-5.2106985124646082E-6},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA380*AA146,\"\")","v":-3.7947478297296605E-6},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB380*AB146,\"\")","v":-2.7635663542596429E-6},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC380*AC146,\"\")","v":-2.0125972362543053E-6},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD380*AD146,\"\")","v":-1.4656958133591133E-6},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE380*AE146,\"\")","v":-1.0674089075550069E-6},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF380*AF146,\"\")","v":-7.7735213919766815E-7},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG380*AG146,\"\")","v":-5.6611514485047545E-7},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH380*AH146,\"\")","v":-4.1227950766284632E-7},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI380*AI146,\"\")","v":-3.0024703275446409E-7},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ380*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK380*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL380*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM380*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN380*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO380*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP380*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ380*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR380*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS380*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT380*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU380*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV380*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW380*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX380*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY380*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ380*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA380*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB380*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC380*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD380*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE380*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF380*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG380*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH380*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI380*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ380*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK380*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL380*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM380*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN380*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO380*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP380*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ380*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR380*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS380*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B381:BS381)","v":-6.1198125209215911E-3}]
[]
["Vid omledning Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*B128,\"\")","v":-72.051000000000002},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*C128,\"\")","v":-72.051000000000002},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*D128,\"\")","v":-72.051000000000002},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*E128,\"\")","v":-72.051000000000002},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*F128,\"\")","v":-72.051000000000002},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*G128,\"\")","v":-72.051000000000002},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*H128,\"\")","v":-72.051000000000002},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*I128,\"\")","v":-72.051000000000002},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*J128,\"\")","v":-72.051000000000002},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*K128,\"\")","v":-72.051000000000002},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*L128,\"\")","v":-72.051000000000002},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*M128,\"\")","v":-72.051000000000002},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*N128,\"\")","v":-72.051000000000002},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*O128,\"\")","v":-72.051000000000002},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*P128,\"\")","v":-72.051000000000002},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Q128,\"\")","v":-72.051000000000002},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*R128,\"\")","v":-72.051000000000002},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*S128,\"\")","v":-72.051000000000002},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*T128,\"\")","v":-72.051000000000002},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*U128,\"\")","v":-72.051000000000002},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*V128,\"\")","v":-72.051000000000002},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*W128,\"\")","v":-72.051000000000002},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*X128,\"\")","v":-72.051000000000002},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Y128,\"\")","v":-72.051000000000002},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Z128,\"\")","v":-72.051000000000002},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AA128,\"\")","v":-72.051000000000002},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AB128,\"\")","v":-72.051000000000002},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AC128,\"\")","v":-72.051000000000002},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AD128,\"\")","v":-72.051000000000002},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AE128,\"\")","v":-72.051000000000002},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AF128,\"\")","v":-72.051000000000002},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AG128,\"\")","v":-72.051000000000002},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AH128,\"\")","v":-72.051000000000002},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AI128,\"\")","v":-72.051000000000002},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AJ128,\"\")","v":-72.051000000000002},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AK128,\"\")","v":-72.051000000000002},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AL128,\"\")","v":-72.051000000000002},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AM128,\"\")","v":-72.051000000000002},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AN128,\"\")","v":-72.051000000000002},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AO128,\"\")","v":-72.051000000000002},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AP128,\"\")","v":-72.051000000000002},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"C385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"D385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"E385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"F385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"G385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"H385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"I385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"J385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"K385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"L385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"M385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"N385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"O385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"P385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Q385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"R385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"S385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"T385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"U385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"V385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"W385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"X385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Y385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Z385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AA385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AB385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AC385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AD385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AE385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AF385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AG385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AH385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AI385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AJ385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AK385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AL385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AM385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AN385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AO385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AP385*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AQ385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS385*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B386*B146,\"\")","v":-0.11793607321424743},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C386*C146,\"\")","v":-0.11698717210343423},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D386*D146,\"\")","v":-0.11604590575010926},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E386*E146,\"\")","v":-0.11511221272582517},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F386*F146,\"\")","v":-0.11418603209638141},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G386*G146,\"\")","v":-0.11326730341784751},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H386*H146,\"\")","v":-0.11235596673261841},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I386*I146,\"\")","v":-0.11145196256550161},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J386*J146,\"\")","v":-0.11055523191983568},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K386*K146,\"\")","v":-0.10966571627364009},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L386*L146,\"\")","v":-0.10878335757579594},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M386*M146,\"\")","v":-0.10790809824225731},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N386*N146,\"\")","v":-0.10703988115229365},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O386*O146,\"\")","v":-0.10617864964476156},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P386*P146,\"\")","v":-0.10532434751440724},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q386*Q146,\"\")","v":-0.10227146787630848},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R386*R146,\"\")","v":-9.9307077503082139E-2},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S386*S146,\"\")","v":-9.6428611488500043E-2},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T386*T146,\"\")","v":-9.3633579271442072E-2},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U386*U146,\"\")","v":-9.0919562480965485E-2},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V386*V146,\"\")","v":-8.8284212843836044E-2},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W386*W146,\"\")","v":-8.5725250152710375E-2},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X386*X146,\"\")","v":-8.3240460293211527E-2},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y386*Y146,\"\")","v":-8.0827693328190897E-2},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z386*Z146,\"\")","v":-7.848486163751868E-2},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA386*AA146,\"\")","v":-7.6209938111793496E-2},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB386*AB146,\"\")","v":-7.4000954398408189E-2},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC386*AC146,\"\")","v":-7.1855999198454312E-2},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD386*AD146,\"\")","v":-6.9773216612991878E-2},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE386*AE146,\"\")","v":-6.775080453725299E-2},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF386*AF146,\"\")","v":-6.5787013101390582E-2},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG386*AG146,\"\")","v":-6.3880143156422736E-2},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH386*AH146,\"\")","v":-6.2028544804062655E-2},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI386*AI146,\"\")","v":-6.0230615969162279E-2},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ386*AJ146,\"\")","v":-5.8484801013534392E-2},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK386*AK146,\"\")","v":-5.6789589389953661E-2},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL386*AL146,\"\")","v":-5.5143514335172415E-2},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM386*AM146,\"\")","v":-5.3545151600819595E-2},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN386*AN146,\"\")","v":-5.1993118221085696E-2},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO386*AO146,\"\")","v":-5.0486071316126681E-2},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP386*AP146,\"\")","v":-4.9022706930151976E-2},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ386*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR386*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS386*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT386*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU386*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV386*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW386*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX386*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY386*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ386*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA386*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB386*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC386*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD386*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE386*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF386*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG386*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH386*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI386*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ386*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK386*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL386*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM386*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN386*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO386*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP386*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ386*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR386*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS386*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B387:BS387)","v":-3.5589028705015067}]
[]
[]
["Vid omledning Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*B124,\"\")","v":-1701.6680864273003},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*C124,\"\")","v":-1588.9478540462419},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*D124,\"\")","v":-1476.2276216651837},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*E124,\"\")","v":-1363.5073892841256},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*F124,\"\")","v":-1250.7871569030672},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*G124,\"\")","v":-1138.0669245220088},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*H124,\"\")","v":-1025.3466921409506},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*I124,\"\")","v":-912.62645975989244},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*J124,\"\")","v":-799.90622737883416},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*K124,\"\")","v":-687.18599499777588},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*L124,\"\")","v":-574.46576261671771},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*M124,\"\")","v":-461.74553023565932},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*N124,\"\")","v":-349.02529785460109},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*O124,\"\")","v":-236.30506547354284},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*P124,\"\")","v":-123.58483309248554},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Q124,\"\")","v":-117.40559143786126},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*R124,\"\")","v":-111.22634978323698},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*S124,\"\")","v":-105.04710812861272},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*T124,\"\")","v":-98.867866473988443},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*U124,\"\")","v":-92.688624819364179},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*V124,\"\")","v":-86.509383164739901},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*W124,\"\")","v":-80.330141510115638},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*X124,\"\")","v":-74.150899855491375},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Y124,\"\")","v":-67.971658200867083},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Z124,\"\")","v":-61.792416546242812},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AA124,\"\")","v":-55.613174891618527},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AB124,\"\")","v":-49.43393323699425},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AC124,\"\")","v":-43.254691582369979},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AD124,\"\")","v":-37.075449927745701},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AE124,\"\")","v":-30.89620827312142},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AF124,\"\")","v":-24.716966618497146},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AG124,\"\")","v":-18.537724963872865},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AH124,\"\")","v":-12.358483309248589},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AI124,\"\")","v":-6.1792416546243132},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BS124,\"\")","v":""},null,{"$f":"SUM(B392:BS392)","v":-14863.452810777}]
["CO2, externa effekter (mkr/år)",{"$f":"B392*Kalkylvärden!$B34*1/10^6*B132","v":-5.222812049880717E-3},{"$f":"C392*Kalkylvärden!$B34*1/10^6*C132","v":-5.1005226114884394E-3},{"$f":"D392*Kalkylvärden!$B34*1/10^6*D132","v":-4.9464980922873424E-3},{"$f":"E392*Kalkylvärden!$B34*1/10^6*E132","v":-4.7607384922774233E-3},{"$f":"F392*Kalkylvärden!$B34*1/10^6*F132","v":-4.5432438114586821E-3},{"$f":"G392*Kalkylvärden!$B34*1/10^6*G132","v":-4.2940140498311215E-3},{"$f":"H392*Kalkylvärden!$B34*1/10^6*H132","v":-4.0130492073947388E-3},{"$f":"I392*Kalkylvärden!$B34*1/10^6*I132","v":-3.7003492841495363E-3},{"$f":"J392*Kalkylvärden!$B34*1/10^6*J132","v":-3.3559142800955112E-3},{"$f":"K392*Kalkylvärden!$B34*1/10^6*K132","v":-2.9797441952326663E-3},{"$f":"L392*Kalkylvärden!$B34*1/10^6*L132","v":-2.5718390295610002E-3},{"$f":"M392*Kalkylvärden!$B34*1/10^6*M132","v":-2.132198783080512E-3},{"$f":"N392*Kalkylvärden!$B34*1/10^6*N132","v":-1.6608234557912032E-3},{"$f":"O392*Kalkylvärden!$B34*1/10^6*O132","v":-1.1577130476930736E-3},{"$f":"P392*Kalkylvärden!$B34*1/10^6*P132","v":-6.2286755878612711E-4},{"$f":"Q392*Kalkylvärden!$B34*1/10^6*Q132","v":-5.9278083116976149E-4},{"$f":"R392*Kalkylvärden!$B34*1/10^6*R132","v":-5.6258287720361286E-4},{"$f":"S392*Kalkylvärden!$B34*1/10^6*S132","v":-5.322736968876808E-4},{"$f":"T392*Kalkylvärden!$B34*1/10^6*T132","v":-5.018532902219654E-4},{"$f":"U392*Kalkylvärden!$B34*1/10^6*U132","v":-4.7132165720646711E-4},{"$f":"V392*Kalkylvärden!$B34*1/10^6*V132","v":-4.4067879784118522E-4},{"$f":"W392*Kalkylvärden!$B34*1/10^6*W132","v":-4.0992471212612027E-4},{"$f":"X392*Kalkylvärden!$B34*1/10^6*X132","v":-3.7905940006127209E-4},{"$f":"Y392*Kalkylvärden!$B34*1/10^6*Y132","v":-3.4808286164664053E-4},{"$f":"Z392*Kalkylvärden!$B34*1/10^6*Z132","v":-3.1699509688222586E-4},{"$f":"AA392*Kalkylvärden!$B34*1/10^6*AA132","v":-2.8579610576802785E-4},{"$f":"AB392*Kalkylvärden!$B34*1/10^6*AB132","v":-2.5448588830404657E-4},{"$f":"AC392*Kalkylvärden!$B34*1/10^6*AC132","v":-2.2306444449028215E-4},{"$f":"AD392*Kalkylvärden!$B34*1/10^6*AD132","v":-1.9153177432673448E-4},{"$f":"AE392*Kalkylvärden!$B34*1/10^6*AE132","v":-1.598878778134035E-4},{"$f":"AF392*Kalkylvärden!$B34*1/10^6*AF132","v":-1.2813275495028931E-4},{"$f":"AG392*Kalkylvärden!$B34*1/10^6*AG132","v":-9.6266405737391916E-5},{"$f":"AH392*Kalkylvärden!$B34*1/10^6*AH132","v":-6.4288830174711247E-5},{"$f":"AI392*Kalkylvärden!$B34*1/10^6*AI132","v":-3.220002826224733E-5},{"$f":"AJ392*Kalkylvärden!$B34*1/10^6*AJ132","v":0},{"$f":"AK392*Kalkylvärden!$B34*1/10^6*AK132","v":0},{"$f":"AL392*Kalkylvärden!$B34*1/10^6*AL132","v":0},{"$f":"AM392*Kalkylvärden!$B34*1/10^6*AM132","v":0},{"$f":"AN392*Kalkylvärden!$B34*1/10^6*AN132","v":0},{"$f":"AO392*Kalkylvärden!$B34*1/10^6*AO132","v":0},{"$f":"AP392*Kalkylvärden!$B34*1/10^6*AP132","v":0},{"$f":"AQ392*Kalkylvärden!$B34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR392*Kalkylvärden!$B34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS392*Kalkylvärden!$B34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT392*Kalkylvärden!$B34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU392*Kalkylvärden!$B34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV392*Kalkylvärden!$B34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW392*Kalkylvärden!$B34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX392*Kalkylvärden!$B34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY392*Kalkylvärden!$B34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ392*Kalkylvärden!$B34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA392*Kalkylvärden!$B34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB392*Kalkylvärden!$B34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC392*Kalkylvärden!$B34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD392*Kalkylvärden!$B34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE392*Kalkylvärden!$B34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF392*Kalkylvärden!$B34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG392*Kalkylvärden!$B34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH392*Kalkylvärden!$B34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI392*Kalkylvärden!$B34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ392*Kalkylvärden!$B34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK392*Kalkylvärden!$B34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL392*Kalkylvärden!$B34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM392*Kalkylvärden!$B34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN392*Kalkylvärden!$B34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO392*Kalkylvärden!$B34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP392*Kalkylvärden!$B34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ392*Kalkylvärden!$B34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR392*Kalkylvärden!$B34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS392*Kalkylvärden!$B34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B393*B146,\"\")","v":-5.650307975184482E-3},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C393*C146,\"\")","v":-5.4736116276862447E-3},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D393*D146,\"\")","v":-5.2656104603686455E-3},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E393*E146,\"\")","v":-5.0270914720185024E-3},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F393*F146,\"\")","v":-4.7588288368158559E-3},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G393*G146,\"\")","v":-4.4615840773533175E-3},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H393*H146,\"\")","v":-4.1361062355598647E-3},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I393*I146,\"\")","v":-3.7831320415527693E-3},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J393*J146,\"\")","v":-3.4033860804410167E-3},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K393*K146,\"\")","v":-2.9975809571034244E-3},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L393*L146,\"\")","v":-2.5664174589643115E-3},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M393*M146,\"\")","v":-2.1105847167894156E-3},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N393*N146,\"\")","v":-1.6307603635244677E-3},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O393*O146,\"\")","v":-1.1276106911985665E-3},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P393*P146,\"\")","v":-6.0179080591433282E-4},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q393*Q146,\"\")","v":-5.5612151839562441E-4},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R393*R146,\"\")","v":-5.1249280225330342E-4},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S393*S146,\"\")","v":-4.7082766989092696E-4},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T393*T146,\"\")","v":-4.3105179722775701E-4},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U393*U146,\"\")","v":-3.9309343644139183E-4},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V393*V146,\"\")","v":-3.5688333145949533E-4},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W393*W146,\"\")","v":-3.2235463611664445E-4},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X393*X146,\"\")","v":-2.8944283489479983E-4},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y393*Y146,\"\")","v":-2.5808566616834853E-4},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z393*Z146,\"\")","v":-2.282230478770103E-4},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA393*AA146,\"\")","v":-1.9979700555219183E-4},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB393*AB146,\"\")","v":-1.7275160262459453E-4},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC393*AC146,\"\")","v":-1.4703287294303509E-4},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD393*AD146,\"\")","v":-1.2258875543653312E-4},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE393*AE146,\"\")","v":-9.9369030853751957E-5},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF393*AF146,\"\")","v":-7.732526051585121E-5},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG393*AG146,\"\")","v":-5.6410727020725662E-5},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH393*AH146,\"\")","v":-3.6580376838463549E-5},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI393*AI146,\"\")","v":-1.7790764739663512E-5},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ393*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK393*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL393*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM393*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN393*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO393*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP393*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ393*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR393*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS393*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT393*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU393*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV393*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW393*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX393*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY393*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ393*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA393*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB393*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC393*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD393*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE393*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF393*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG393*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH393*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI393*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ393*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK393*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL393*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM393*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN393*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO393*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP393*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ393*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR393*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS393*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B394:BS394)","v":-5.7742626937725326E-2}]
[]
["Vid omledning Lb"]
["CO2, kvantiteter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*B130,\"\")","v":-29214.746359615358},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*C130,\"\")","v":-27661.736024999973},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*D130,\"\")","v":-26108.725690384592},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*E130,\"\")","v":-24555.715355769207},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*F130,\"\")","v":-23002.705021153823},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*G130,\"\")","v":-21449.694686538438},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*H130,\"\")","v":-19896.684351923053},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*I130,\"\")","v":-18343.674017307669},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*J130,\"\")","v":-16790.663682692291},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*K130,\"\")","v":-15237.653348076907},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*L130,\"\")","v":-13684.643013461522},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*M130,\"\")","v":-12131.632678846137},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*N130,\"\")","v":-10578.622344230756},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*O130,\"\")","v":-9025.6120096153718},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*P130,\"\")","v":-7472.6016749999981},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Q130,\"\")","v":-7098.9715912499987},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*R130,\"\")","v":-6725.3415074999984},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*S130,\"\")","v":-6351.7114237499982},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*T130,\"\")","v":-5978.0813399999988},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*U130,\"\")","v":-5604.4512562499986},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*V130,\"\")","v":-5230.8211724999983},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*W130,\"\")","v":-4857.191088749998},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*X130,\"\")","v":-4483.5610049999968},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Y130,\"\")","v":-4109.9309212499975},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Z130,\"\")","v":-3736.3008374999981},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AA130,\"\")","v":-3362.6707537499974},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AB130,\"\")","v":-2989.0406699999971},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AC130,\"\")","v":-2615.4105862499973},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AD130,\"\")","v":-2241.7805024999971},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AE130,\"\")","v":-1868.1504187499972},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AF130,\"\")","v":-1494.5203349999972},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AG130,\"\")","v":-1120.8902512499974},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AH130,\"\")","v":-747.26016749999746},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AI130,\"\")","v":-373.63008374999748},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BS130,\"\")","v":""},null,{"$f":"SUM(B398:BS398)","v":-346144.82617211516}]
["CO2, externa effekter (mkr/år)",{"$f":"B398*Kalkylvärden!$B34*1/10^6*B132","v":-8.9666798442204113E-2},{"$f":"C398*Kalkylvärden!$B34*1/10^6*C132","v":-8.8794172640249955E-2},{"$f":"D398*Kalkylvärden!$B34*1/10^6*D132","v":-8.7484314697934898E-2},{"$f":"E398*Kalkylvärden!$B34*1/10^6*E132","v":-8.5737224615258872E-2},{"$f":"F398*Kalkylvärden!$B34*1/10^6*F132","v":-8.3552902392221878E-2},{"$f":"G398*Kalkylvärden!$B34*1/10^6*G132","v":-8.093134802882393E-2},{"$f":"H398*Kalkylvärden!$B34*1/10^6*H132","v":-7.7872561525065054E-2},{"$f":"I398*Kalkylvärden!$B34*1/10^6*I132","v":-7.4376542880945237E-2},{"$f":"J398*Kalkylvärden!$B34*1/10^6*J132","v":-7.044329209646448E-2},{"$f":"K398*Kalkylvärden!$B34*1/10^6*K132","v":-6.6072809171622768E-2},{"$f":"L398*Kalkylvärden!$B34*1/10^6*L132","v":-6.1265094106420094E-2},{"$f":"M398*Kalkylvärden!$B34*1/10^6*M132","v":-5.602014690085648E-2},{"$f":"N398*Kalkylvärden!$B34*1/10^6*N132","v":-5.0337967554931938E-2},{"$f":"O398*Kalkylvärden!$B34*1/10^6*O132","v":-4.4218556068646428E-2},{"$f":"P398*Kalkylvärden!$B34*1/10^6*P132","v":-3.7661912441999991E-2},{"$f":"Q398*Kalkylvärden!$B34*1/10^6*Q132","v":-3.5842707564221241E-2},{"$f":"R398*Kalkylvärden!$B34*1/10^6*R132","v":-3.4016777344935002E-2},{"$f":"S398*Kalkylvärden!$B34*1/10^6*S132","v":-3.2184121784141248E-2},{"$f":"T398*Kalkylvärden!$B34*1/10^6*T132","v":-3.0344740881839995E-2},{"$f":"U398*Kalkylvärden!$B34*1/10^6*U132","v":-2.8498634638031255E-2},{"$f":"V398*Kalkylvärden!$B34*1/10^6*V132","v":-2.6645803052715005E-2},{"$f":"W398*Kalkylvärden!$B34*1/10^6*W132","v":-2.4786246125891247E-2},{"$f":"X398*Kalkylvärden!$B34*1/10^6*X132","v":-2.291996385756E-2},{"$f":"Y398*Kalkylvärden!$B34*1/10^6*Y132","v":-2.1046956247721252E-2},{"$f":"Z398*Kalkylvärden!$B34*1/10^6*Z132","v":-1.9167223296375002E-2},{"$f":"AA398*Kalkylvärden!$B34*1/10^6*AA132","v":-1.7280765003521249E-2},{"$f":"AB398*Kalkylvärden!$B34*1/10^6*AB132","v":-1.5387581369159997E-2},{"$f":"AC398*Kalkylvärden!$B34*1/10^6*AC132","v":-1.3487672393291248E-2},{"$f":"AD398*Kalkylvärden!$B34*1/10^6*AD132","v":-1.1581038075914997E-2},{"$f":"AE398*Kalkylvärden!$B34*1/10^6*AE132","v":-9.6676784170312453E-3},{"$f":"AF398*Kalkylvärden!$B34*1/10^6*AF132","v":-7.7475934166399939E-3},{"$f":"AG398*Kalkylvärden!$B34*1/10^6*AG132","v":-5.820783074741244E-3},{"$f":"AH398*Kalkylvärden!$B34*1/10^6*AH132","v":-3.8872473913349917E-3},{"$f":"AI398*Kalkylvärden!$B34*1/10^6*AI132","v":-1.9469863664212394E-3},{"$f":"AJ398*Kalkylvärden!$B34*1/10^6*AJ132","v":0},{"$f":"AK398*Kalkylvärden!$B34*1/10^6*AK132","v":0},{"$f":"AL398*Kalkylvärden!$B34*1/10^6*AL132","v":0},{"$f":"AM398*Kalkylvärden!$B34*1/10^6*AM132","v":0},{"$f":"AN398*Kalkylvärden!$B34*1/10^6*AN132","v":0},{"$f":"AO398*Kalkylvärden!$B34*1/10^6*AO132","v":0},{"$f":"AP398*Kalkylvärden!$B34*1/10^6*AP132","v":0},{"$f":"AQ398*Kalkylvärden!$B34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR398*Kalkylvärden!$B34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS398*Kalkylvärden!$B34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT398*Kalkylvärden!$B34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU398*Kalkylvärden!$B34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV398*Kalkylvärden!$B34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW398*Kalkylvärden!$B34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX398*Kalkylvärden!$B34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY398*Kalkylvärden!$B34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ398*Kalkylvärden!$B34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA398*Kalkylvärden!$B34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB398*Kalkylvärden!$B34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC398*Kalkylvärden!$B34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD398*Kalkylvärden!$B34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE398*Kalkylvärden!$B34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF398*Kalkylvärden!$B34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG398*Kalkylvärden!$B34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH398*Kalkylvärden!$B34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI398*Kalkylvärden!$B34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ398*Kalkylvärden!$B34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK398*Kalkylvärden!$B34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL398*Kalkylvärden!$B34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM398*Kalkylvärden!$B34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN398*Kalkylvärden!$B34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO398*Kalkylvärden!$B34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP398*Kalkylvärden!$B34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ398*Kalkylvärden!$B34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR398*Kalkylvärden!$B34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS398*Kalkylvärden!$B34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B248<=(Indata!$B$26+Indata!$B$24),B399*B146,\"\")","v":-9.7006176272189729E-2},{"$f":"IF(C248<=(Indata!$B$26+Indata!$B$24),C399*C146,\"\")","v":-9.5289218939982254E-2},{"$f":"IF(D248<=(Indata!$B$26+Indata!$B$24),D399*D146,\"\")","v":-9.3128171485579697E-2},{"$f":"IF(E248<=(Indata!$B$26+Indata!$B$24),E399*E146,\"\")","v":-9.0534036136842799E-2},{"$f":"IF(F248<=(Indata!$B$26+Indata!$B$24),F399*F146,\"\")","v":-8.7517636694057488E-2},{"$f":"IF(G248<=(Indata!$B$26+Indata!$B$24),G399*G146,\"\")","v":-8.4089620931338496E-2},{"$f":"IF(H248<=(Indata!$B$26+Indata!$B$24),H399*H146,\"\")","v":-8.0260462968990171E-2},{"$f":"IF(I248<=(Indata!$B$26+Indata!$B$24),I399*I146,\"\")","v":-7.6040465617152442E-2},{"$f":"IF(J248<=(Indata!$B$26+Indata!$B$24),J399*J146,\"\")","v":-7.1439762691055564E-2},{"$f":"IF(K248<=(Indata!$B$26+Indata!$B$24),K399*K146,\"\")","v":-6.6468321298204583E-2},{"$f":"IF(L248<=(Indata!$B$26+Indata!$B$24),L399*L146,\"\")","v":-6.1135944097810327E-2},{"$f":"IF(M248<=(Indata!$B$26+Indata!$B$24),M399*M146,\"\")","v":-5.5452271532780935E-2},{"$f":"IF(N248<=(Indata!$B$26+Indata!$B$24),N399*N146,\"\")","v":-4.942678403458424E-2},{"$f":"IF(O248<=(Indata!$B$26+Indata!$B$24),O399*O146,\"\")","v":-4.3068804201287642E-2},{"$f":"IF(P248<=(Indata!$B$26+Indata!$B$24),P399*P146,\"\")","v":-3.6387498949079985E-2},{"$f":"IF(Q248<=(Indata!$B$26+Indata!$B$24),Q399*Q146,\"\")","v":-3.3626088945370496E-2},{"$f":"IF(R248<=(Indata!$B$26+Indata!$B$24),R399*R146,\"\")","v":-3.0988062828692983E-2},{"$f":"IF(S248<=(Indata!$B$26+Indata!$B$24),S399*S146,\"\")","v":-2.8468765516156316E-2},{"$f":"IF(T248<=(Indata!$B$26+Indata!$B$24),T399*T146,\"\")","v":-2.6063702975310736E-2},{"$f":"IF(U248<=(Indata!$B$26+Indata!$B$24),U399*U146,\"\")","v":-2.376853694809947E-2},{"$f":"IF(V248<=(Indata!$B$26+Indata!$B$24),V399*V146,\"\")","v":-2.15790798410356E-2},{"$f":"IF(W248<=(Indata!$B$26+Indata!$B$24),W399*W146,\"\")","v":-1.9491289776526123E-2},{"$f":"IF(X248<=(Indata!$B$26+Indata!$B$24),X399*X146,\"\")","v":-1.7501265800415923E-2},{"$f":"IF(Y248<=(Indata!$B$26+Indata!$B$24),Y399*Y146,\"\")","v":-1.5605243240971411E-2},{"$f":"IF(Z248<=(Indata!$B$26+Indata!$B$24),Z399*Z146,\"\")","v":-1.3799589214665909E-2},{"$f":"IF(AA248<=(Indata!$B$26+Indata!$B$24),AA399*AA146,\"\")","v":-1.2080798274267132E-2},{"$f":"IF(AB248<=(Indata!$B$26+Indata!$B$24),AB399*AB146,\"\")","v":-1.0445488194861427E-2},{"$f":"IF(AC248<=(Indata!$B$26+Indata!$B$24),AC399*AC146,\"\")","v":-8.8903958935798461E-3},{"$f":"IF(AD248<=(Indata!$B$26+Indata!$B$24),AD399*AD146,\"\")","v":-7.4123734789176207E-3},{"$f":"IF(AE248<=(Indata!$B$26+Indata!$B$24),AE399*AE146,\"\")","v":-6.0083844256615445E-3},{"$f":"IF(AF248<=(Indata!$B$26+Indata!$B$24),AF399*AF146,\"\")","v":-4.6754998715590216E-3},{"$f":"IF(AG248<=(Indata!$B$26+Indata!$B$24),AG399*AG146,\"\")","v":-3.4108950319784149E-3},{"$f":"IF(AH248<=(Indata!$B$26+Indata!$B$24),AH399*AH146,\"\")","v":-2.2118457289226458E-3},{"$f":"IF(AI248<=(Indata!$B$26+Indata!$B$24),AI399*AI146,\"\")","v":-1.0757250308672573E-3},{"$f":"IF(AJ248<=(Indata!$B$26+Indata!$B$24),AJ399*AJ146,\"\")","v":0},{"$f":"IF(AK248<=(Indata!$B$26+Indata!$B$24),AK399*AK146,\"\")","v":0},{"$f":"IF(AL248<=(Indata!$B$26+Indata!$B$24),AL399*AL146,\"\")","v":0},{"$f":"IF(AM248<=(Indata!$B$26+Indata!$B$24),AM399*AM146,\"\")","v":0},{"$f":"IF(AN248<=(Indata!$B$26+Indata!$B$24),AN399*AN146,\"\")","v":0},{"$f":"IF(AO248<=(Indata!$B$26+Indata!$B$24),AO399*AO146,\"\")","v":0},{"$f":"IF(AP248<=(Indata!$B$26+Indata!$B$24),AP399*AP146,\"\")","v":0},{"$f":"IF(AQ248<=(Indata!$B$26+Indata!$B$24),AQ399*AQ146,\"\")","v":""},{"$f":"IF(AR248<=(Indata!$B$26+Indata!$B$24),AR399*AR146,\"\")","v":""},{"$f":"IF(AS248<=(Indata!$B$26+Indata!$B$24),AS399*AS146,\"\")","v":""},{"$f":"IF(AT248<=(Indata!$B$26+Indata!$B$24),AT399*AT146,\"\")","v":""},{"$f":"IF(AU248<=(Indata!$B$26+Indata!$B$24),AU399*AU146,\"\")","v":""},{"$f":"IF(AV248<=(Indata!$B$26+Indata!$B$24),AV399*AV146,\"\")","v":""},{"$f":"IF(AW248<=(Indata!$B$26+Indata!$B$24),AW399*AW146,\"\")","v":""},{"$f":"IF(AX248<=(Indata!$B$26+Indata!$B$24),AX399*AX146,\"\")","v":""},{"$f":"IF(AY248<=(Indata!$B$26+Indata!$B$24),AY399*AY146,\"\")","v":""},{"$f":"IF(AZ248<=(Indata!$B$26+Indata!$B$24),AZ399*AZ146,\"\")","v":""},{"$f":"IF(BA248<=(Indata!$B$26+Indata!$B$24),BA399*BA146,\"\")","v":""},{"$f":"IF(BB248<=(Indata!$B$26+Indata!$B$24),BB399*BB146,\"\")","v":""},{"$f":"IF(BC248<=(Indata!$B$26+Indata!$B$24),BC399*BC146,\"\")","v":""},{"$f":"IF(BD248<=(Indata!$B$26+Indata!$B$24),BD399*BD146,\"\")","v":""},{"$f":"IF(BE248<=(Indata!$B$26+Indata!$B$24),BE399*BE146,\"\")","v":""},{"$f":"IF(BF248<=(Indata!$B$26+Indata!$B$24),BF399*BF146,\"\")","v":""},{"$f":"IF(BG248<=(Indata!$B$26+Indata!$B$24),BG399*BG146,\"\")","v":""},{"$f":"IF(BH248<=(Indata!$B$26+Indata!$B$24),BH399*BH146,\"\")","v":""},{"$f":"IF(BI248<=(Indata!$B$26+Indata!$B$24),BI399*BI146,\"\")","v":""},{"$f":"IF(BJ248<=(Indata!$B$26+Indata!$B$24),BJ399*BJ146,\"\")","v":""},{"$f":"IF(BK248<=(Indata!$B$26+Indata!$B$24),BK399*BK146,\"\")","v":""},{"$f":"IF(BL248<=(Indata!$B$26+Indata!$B$24),BL399*BL146,\"\")","v":""},{"$f":"IF(BM248<=(Indata!$B$26+Indata!$B$24),BM399*BM146,\"\")","v":""},{"$f":"IF(BN248<=(Indata!$B$26+Indata!$B$24),BN399*BN146,\"\")","v":""},{"$f":"IF(BO248<=(Indata!$B$26+Indata!$B$24),BO399*BO146,\"\")","v":""},{"$f":"IF(BP248<=(Indata!$B$26+Indata!$B$24),BP399*BP146,\"\")","v":""},{"$f":"IF(BQ248<=(Indata!$B$26+Indata!$B$24),BQ399*BQ146,\"\")","v":""},{"$f":"IF(BR248<=(Indata!$B$26+Indata!$B$24),BR399*BR146,\"\")","v":""},{"$f":"IF(BS248<=(Indata!$B$26+Indata!$B$24),BS399*BS146,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B400:BS400)","v":-1.3743482068687964}]
[]
[]
[]
["Vägslitage, externa effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B406+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN406+1","v":2096},{"$f":"BO406+1","v":2097},{"$f":"BP406+1","v":2098},{"$f":"BQ406+1","v":2099},{"$f":"BR406+1","v":2100}]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*B152,\"\")","v":-0.2248853413835962},{"$f":"IF(C406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*C152,\"\")","v":-0.22716118103839814},{"$f":"IF(D406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*D152,\"\")","v":-0.22946005219050669},{"$f":"IF(E406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*E152,\"\")","v":-0.23178218791867461},{"$f":"IF(F406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*F152,\"\")","v":-0.23412782366041154},{"$f":"IF(G406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*G152,\"\")","v":-0.23649719723585488},{"$f":"IF(H406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*H152,\"\")","v":-0.23889054887188169},{"$f":"IF(I406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*I152,\"\")","v":-0.24130812122646511},{"$f":"IF(J406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*J152,\"\")","v":-0.24375015941327691},{"$f":"IF(K406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*K152,\"\")","v":-0.24621691102653923},{"$f":"IF(L406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*L152,\"\")","v":-0.24870862616612777},{"$f":"IF(M406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*M152,\"\")","v":-0.25122555746292896},{"$f":"IF(N406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*N152,\"\")","v":-0.25376796010445379},{"$f":"IF(O406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*O152,\"\")","v":-0.25633609186071077},{"$f":"IF(P406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*P152,\"\")","v":-0.2589302131103412},{"$f":"IF(Q406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Q152,\"\")","v":-0.2589302131103412},{"$f":"IF(R406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*R152,\"\")","v":-0.2589302131103412},{"$f":"IF(S406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*S152,\"\")","v":-0.2589302131103412},{"$f":"IF(T406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*T152,\"\")","v":-0.2589302131103412},{"$f":"IF(U406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*U152,\"\")","v":-0.2589302131103412},{"$f":"IF(V406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*V152,\"\")","v":-0.2589302131103412},{"$f":"IF(W406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*W152,\"\")","v":-0.2589302131103412},{"$f":"IF(X406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*X152,\"\")","v":-0.2589302131103412},{"$f":"IF(Y406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Y152,\"\")","v":-0.2589302131103412},{"$f":"IF(Z406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Z152,\"\")","v":-0.2589302131103412},{"$f":"IF(AA406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AA152,\"\")","v":-0.2589302131103412},{"$f":"IF(AB406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AB152,\"\")","v":-0.2589302131103412},{"$f":"IF(AC406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AC152,\"\")","v":-0.2589302131103412},{"$f":"IF(AD406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AD152,\"\")","v":-0.2589302131103412},{"$f":"IF(AE406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AE152,\"\")","v":-0.2589302131103412},{"$f":"IF(AF406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AF152,\"\")","v":-0.2589302131103412},{"$f":"IF(AG406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AG152,\"\")","v":-0.2589302131103412},{"$f":"IF(AH406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AH152,\"\")","v":-0.2589302131103412},{"$f":"IF(AI406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AI152,\"\")","v":-0.2589302131103412},{"$f":"IF(AJ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AJ152,\"\")","v":-0.2589302131103412},{"$f":"IF(AK406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AK152,\"\")","v":-0.2589302131103412},{"$f":"IF(AL406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AL152,\"\")","v":-0.2589302131103412},{"$f":"IF(AM406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AM152,\"\")","v":-0.2589302131103412},{"$f":"IF(AN406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AN152,\"\")","v":-0.2589302131103412},{"$f":"IF(AO406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AO152,\"\")","v":-0.2589302131103412},{"$f":"IF(AP406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AP152,\"\")","v":-0.2589302131103412},{"$f":"IF(AQ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AQ152,\"\")","v":""},{"$f":"IF(AR406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AR152,\"\")","v":""},{"$f":"IF(AS406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AS152,\"\")","v":""},{"$f":"IF(AT406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AT152,\"\")","v":""},{"$f":"IF(AU406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AU152,\"\")","v":""},{"$f":"IF(AV406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AV152,\"\")","v":""},{"$f":"IF(AW406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AW152,\"\")","v":""},{"$f":"IF(AX406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AX152,\"\")","v":""},{"$f":"IF(AY406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AY152,\"\")","v":""},{"$f":"IF(AZ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AZ152,\"\")","v":""},{"$f":"IF(BA406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BA152,\"\")","v":""},{"$f":"IF(BB406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BB152,\"\")","v":""},{"$f":"IF(BC406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BC152,\"\")","v":""},{"$f":"IF(BD406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BD152,\"\")","v":""},{"$f":"IF(BE406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BE152,\"\")","v":""},{"$f":"IF(BF406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BF152,\"\")","v":""},{"$f":"IF(BG406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BG152,\"\")","v":""},{"$f":"IF(BH406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BH152,\"\")","v":""},{"$f":"IF(BI406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BI152,\"\")","v":""},{"$f":"IF(BJ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BJ152,\"\")","v":""},{"$f":"IF(BK406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BK152,\"\")","v":""},{"$f":"IF(BL406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BL152,\"\")","v":""},{"$f":"IF(BM406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BM152,\"\")","v":""},{"$f":"IF(BN406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BN152,\"\")","v":""},{"$f":"IF(BO406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BO152,\"\")","v":""},{"$f":"IF(BP406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BP152,\"\")","v":""},{"$f":"IF(BQ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BQ152,\"\")","v":""},{"$f":"IF(BR406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BR152,\"\")","v":""},{"$f":"IF(BS406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BS152,\"\")","v":""}]
["Nuvärde (inkl realuppräkning) vägslitage, externa effekter (mkr/år)",{"$f":"IF(B406<=(Indata!$B$24+Indata!$B$26),B408*B138,\"\")","v":-0.21209880677653825},{"$f":"IF(C406<=(Indata!$B$24+Indata!$B$26),C408*C138,\"\")","v":-0.21010524193394542},{"$f":"IF(D406<=(Indata!$B$24+Indata!$B$26),D408*D138,\"\")","v":-0.20813041505995331},{"$f":"IF(E406<=(Indata!$B$24+Indata!$B$26),E408*E138,\"\")","v":-0.20617415003214046},{"$f":"IF(F406<=(Indata!$B$24+Indata!$B$26),F408*F138,\"\")","v":-0.20423627238350014},{"$f":"IF(G406<=(Indata!$B$24+Indata!$B$26),G408*G138,\"\")","v":-0.20231660928688064},{"$f":"IF(H406<=(Indata!$B$24+Indata!$B$26),H408*H138,\"\")","v":-0.20041498953957176},{"$f":"IF(I406<=(Indata!$B$24+Indata!$B$26),I408*I138,\"\")","v":-0.19853124354803661},{"$f":"IF(J406<=(Indata!$B$24+Indata!$B$26),J408*J138,\"\")","v":-0.19666520331278631},{"$f":"IF(K406<=(Indata!$B$24+Indata!$B$26),K408*K138,\"\")","v":-0.19481670241339741},{"$f":"IF(L406<=(Indata!$B$24+Indata!$B$26),L408*L138,\"\")","v":-0.19298557599366986},{"$f":"IF(M406<=(Indata!$B$24+Indata!$B$26),M408*M138,\"\")","v":-0.19117166074692427},{"$f":"IF(N406<=(Indata!$B$24+Indata!$B$26),N408*N138,\"\")","v":-0.18937479490143805},{"$f":"IF(O406<=(Indata!$B$24+Indata!$B$26),O408*O138,\"\")","v":-0.18759481820601753},{"$f":"IF(P406<=(Indata!$B$24+Indata!$B$26),P408*P138,\"\")","v":-0.18583157191570665},{"$f":"IF(Q406<=(Indata!$B$24+Indata!$B$26),Q408*Q138,\"\")","v":-0.18044514954133833},{"$f":"IF(R406<=(Indata!$B$24+Indata!$B$26),R408*R138,\"\")","v":-0.17521485535173431},{"$f":"IF(S406<=(Indata!$B$24+Indata!$B$26),S408*S138,\"\")","v":-0.17013616389226377},{"$f":"IF(T406<=(Indata!$B$24+Indata!$B$26),T408*T138,\"\")","v":-0.16520468088089379},{"$f":"IF(U406<=(Indata!$B$24+Indata!$B$26),U408*U138,\"\")","v":-0.16041613940608526},{"$f":"IF(V406<=(Indata!$B$24+Indata!$B$26),V408*V138,\"\")","v":-0.15576639623489438},{"$f":"IF(W406<=(Indata!$B$24+Indata!$B$26),W408*W138,\"\")","v":-0.15125142822808588},{"$f":"IF(X406<=(Indata!$B$24+Indata!$B$26),X408*X138,\"\")","v":-0.14686732885915582},{"$f":"IF(Y406<=(Indata!$B$24+Indata!$B$26),Y408*Y138,\"\")","v":-0.14261030483425277},{"$f":"IF(Z406<=(Indata!$B$24+Indata!$B$26),Z408*Z138,\"\")","v":-0.1384766728100715},{"$f":"IF(AA406<=(Indata!$B$24+Indata!$B$26),AA408*AA138,\"\")","v":-0.134462856206881},{"$f":"IF(AB406<=(Indata!$B$24+Indata!$B$26),AB408*AB138,\"\")","v":-0.13056538211392796},{"$f":"IF(AC406<=(Indata!$B$24+Indata!$B$26),AC408*AC138,\"\")","v":-0.12678087828453871},{"$f":"IF(AD406<=(Indata!$B$24+Indata!$B$26),AD408*AD138,\"\")","v":-0.12310607021832021},{"$f":"IF(AE406<=(Indata!$B$24+Indata!$B$26),AE408*AE138,\"\")","v":-0.11953777832793414},{"$f":"IF(AF406<=(Indata!$B$24+Indata!$B$26),AF408*AF138,\"\")","v":-0.11607291518799401},{"$f":"IF(AG406<=(Indata!$B$24+Indata!$B$26),AG408*AG138,\"\")","v":-0.11270848286370432},{"$f":"IF(AH406<=(Indata!$B$24+Indata!$B$26),AH408*AH138,\"\")","v":-0.10944157031693028},{"$f":"IF(AI406<=(Indata!$B$24+Indata!$B$26),AI408*AI138,\"\")","v":-0.10626935088745404},{"$f":"IF(AJ406<=(Indata!$B$24+Indata!$B$26),AJ408*AJ138,\"\")","v":-0.10318907984723798},{"$f":"IF(AK406<=(Indata!$B$24+Indata!$B$26),AK408*AK138,\"\")","v":-0.10019809202557887},{"$f":"IF(AL406<=(Indata!$B$24+Indata!$B$26),AL408*AL138,\"\")","v":-9.7293799503098341E-2},{"$f":"IF(AM406<=(Indata!$B$24+Indata!$B$26),AM408*AM138,\"\")","v":-9.4473689372573763E-2},{"$f":"IF(AN406<=(Indata!$B$24+Indata!$B$26),AN408*AN138,\"\")","v":-9.1735321564673081E-2},{"$f":"IF(AO406<=(Indata!$B$24+Indata!$B$26),AO408*AO138,\"\")","v":-8.9076326736711522E-2},{"$f":"IF(AP406<=(Indata!$B$24+Indata!$B$26),AP408*AP138,\"\")","v":-8.6494404222603918E-2},{"$f":"IF(AQ406<=(Indata!$B$24+Indata!$B$26),AQ408*AQ138,\"\")","v":""},{"$f":"IF(AR406<=(Indata!$B$24+Indata!$B$26),AR408*AR138,\"\")","v":""},{"$f":"IF(AS406<=(Indata!$B$24+Indata!$B$26),AS408*AS138,\"\")","v":""},{"$f":"IF(AT406<=(Indata!$B$24+Indata!$B$26),AT408*AT138,\"\")","v":""},{"$f":"IF(AU406<=(Indata!$B$24+Indata!$B$26),AU408*AU138,\"\")","v":""},{"$f":"IF(AV406<=(Indata!$B$24+Indata!$B$26),AV408*AV138,\"\")","v":""},{"$f":"IF(AW406<=(Indata!$B$24+Indata!$B$26),AW408*AW138,\"\")","v":""},{"$f":"IF(AX406<=(Indata!$B$24+Indata!$B$26),AX408*AX138,\"\")","v":""},{"$f":"IF(AY406<=(Indata!$B$24+Indata!$B$26),AY408*AY138,\"\")","v":""},{"$f":"IF(AZ406<=(Indata!$B$24+Indata!$B$26),AZ408*AZ138,\"\")","v":""},{"$f":"IF(BA406<=(Indata!$B$24+Indata!$B$26),BA408*BA138,\"\")","v":""},{"$f":"IF(BB406<=(Indata!$B$24+Indata!$B$26),BB408*BB138,\"\")","v":""},{"$f":"IF(BC406<=(Indata!$B$24+Indata!$B$26),BC408*BC138,\"\")","v":""},{"$f":"IF(BD406<=(Indata!$B$24+Indata!$B$26),BD408*BD138,\"\")","v":""},{"$f":"IF(BE406<=(Indata!$B$24+Indata!$B$26),BE408*BE138,\"\")","v":""},{"$f":"IF(BF406<=(Indata!$B$24+Indata!$B$26),BF408*BF138,\"\")","v":""},{"$f":"IF(BG406<=(Indata!$B$24+Indata!$B$26),BG408*BG138,\"\")","v":""},{"$f":"IF(BH406<=(Indata!$B$24+Indata!$B$26),BH408*BH138,\"\")","v":""},{"$f":"IF(BI406<=(Indata!$B$24+Indata!$B$26),BI408*BI138,\"\")","v":""},{"$f":"IF(BJ406<=(Indata!$B$24+Indata!$B$26),BJ408*BJ138,\"\")","v":""},{"$f":"IF(BK406<=(Indata!$B$24+Indata!$B$26),BK408*BK138,\"\")","v":""},{"$f":"IF(BL406<=(Indata!$B$24+Indata!$B$26),BL408*BL138,\"\")","v":""},{"$f":"IF(BM406<=(Indata!$B$24+Indata!$B$26),BM408*BM138,\"\")","v":""},{"$f":"IF(BN406<=(Indata!$B$24+Indata!$B$26),BN408*BN138,\"\")","v":""},{"$f":"IF(BO406<=(Indata!$B$24+Indata!$B$26),BO408*BO138,\"\")","v":""},{"$f":"IF(BP406<=(Indata!$B$24+Indata!$B$26),BP408*BP138,\"\")","v":""},{"$f":"IF(BQ406<=(Indata!$B$24+Indata!$B$26),BQ408*BQ138,\"\")","v":""},{"$f":"IF(BR406<=(Indata!$B$24+Indata!$B$26),BR408*BR138,\"\")","v":""},{"$f":"IF(BS406<=(Indata!$B$24+Indata!$B$26),BS408*BS138,\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B409:BS409)","v":-6.3082431737694433}]
[]
["Skattefinansieringskostnad vägslitage"]
[]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*B152,\"\")","v":-0.2248853413835962},{"$f":"IF(C406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*C152,\"\")","v":-0.22716118103839814},{"$f":"IF(D406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*D152,\"\")","v":-0.22946005219050669},{"$f":"IF(E406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*E152,\"\")","v":-0.23178218791867461},{"$f":"IF(F406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*F152,\"\")","v":-0.23412782366041154},{"$f":"IF(G406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*G152,\"\")","v":-0.23649719723585488},{"$f":"IF(H406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*H152,\"\")","v":-0.23889054887188169},{"$f":"IF(I406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*I152,\"\")","v":-0.24130812122646511},{"$f":"IF(J406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*J152,\"\")","v":-0.24375015941327691},{"$f":"IF(K406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*K152,\"\")","v":-0.24621691102653923},{"$f":"IF(L406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*L152,\"\")","v":-0.24870862616612777},{"$f":"IF(M406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*M152,\"\")","v":-0.25122555746292896},{"$f":"IF(N406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*N152,\"\")","v":-0.25376796010445379},{"$f":"IF(O406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*O152,\"\")","v":-0.25633609186071077},{"$f":"IF(P406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*P152,\"\")","v":-0.2589302131103412},{"$f":"IF(Q406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Q152,\"\")","v":-0.2589302131103412},{"$f":"IF(R406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*R152,\"\")","v":-0.2589302131103412},{"$f":"IF(S406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*S152,\"\")","v":-0.2589302131103412},{"$f":"IF(T406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*T152,\"\")","v":-0.2589302131103412},{"$f":"IF(U406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*U152,\"\")","v":-0.2589302131103412},{"$f":"IF(V406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*V152,\"\")","v":-0.2589302131103412},{"$f":"IF(W406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*W152,\"\")","v":-0.2589302131103412},{"$f":"IF(X406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*X152,\"\")","v":-0.2589302131103412},{"$f":"IF(Y406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Y152,\"\")","v":-0.2589302131103412},{"$f":"IF(Z406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Z152,\"\")","v":-0.2589302131103412},{"$f":"IF(AA406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AA152,\"\")","v":-0.2589302131103412},{"$f":"IF(AB406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AB152,\"\")","v":-0.2589302131103412},{"$f":"IF(AC406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AC152,\"\")","v":-0.2589302131103412},{"$f":"IF(AD406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AD152,\"\")","v":-0.2589302131103412},{"$f":"IF(AE406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AE152,\"\")","v":-0.2589302131103412},{"$f":"IF(AF406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AF152,\"\")","v":-0.2589302131103412},{"$f":"IF(AG406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AG152,\"\")","v":-0.2589302131103412},{"$f":"IF(AH406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AH152,\"\")","v":-0.2589302131103412},{"$f":"IF(AI406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AI152,\"\")","v":-0.2589302131103412},{"$f":"IF(AJ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AJ152,\"\")","v":-0.2589302131103412},{"$f":"IF(AK406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AK152,\"\")","v":-0.2589302131103412},{"$f":"IF(AL406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AL152,\"\")","v":-0.2589302131103412},{"$f":"IF(AM406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AM152,\"\")","v":-0.2589302131103412},{"$f":"IF(AN406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AN152,\"\")","v":-0.2589302131103412},{"$f":"IF(AO406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AO152,\"\")","v":-0.2589302131103412},{"$f":"IF(AP406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AP152,\"\")","v":-0.2589302131103412},{"$f":"IF(AQ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AQ152,\"\")","v":""},{"$f":"IF(AR406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AR152,\"\")","v":""},{"$f":"IF(AS406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AS152,\"\")","v":""},{"$f":"IF(AT406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AT152,\"\")","v":""},{"$f":"IF(AU406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AU152,\"\")","v":""},{"$f":"IF(AV406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AV152,\"\")","v":""},{"$f":"IF(AW406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AW152,\"\")","v":""},{"$f":"IF(AX406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AX152,\"\")","v":""},{"$f":"IF(AY406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AY152,\"\")","v":""},{"$f":"IF(AZ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AZ152,\"\")","v":""},{"$f":"IF(BA406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BA152,\"\")","v":""},{"$f":"IF(BB406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BB152,\"\")","v":""},{"$f":"IF(BC406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BC152,\"\")","v":""},{"$f":"IF(BD406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BD152,\"\")","v":""},{"$f":"IF(BE406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BE152,\"\")","v":""},{"$f":"IF(BF406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BF152,\"\")","v":""},{"$f":"IF(BG406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BG152,\"\")","v":""},{"$f":"IF(BH406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BH152,\"\")","v":""},{"$f":"IF(BI406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BI152,\"\")","v":""},{"$f":"IF(BJ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BJ152,\"\")","v":""},{"$f":"IF(BK406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BK152,\"\")","v":""},{"$f":"IF(BL406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BL152,\"\")","v":""},{"$f":"IF(BM406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BM152,\"\")","v":""},{"$f":"IF(BN406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BN152,\"\")","v":""},{"$f":"IF(BO406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BO152,\"\")","v":""},{"$f":"IF(BP406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BP152,\"\")","v":""},{"$f":"IF(BQ406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BQ152,\"\")","v":""},{"$f":"IF(BR406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BR152,\"\")","v":""},{"$f":"IF(BS406<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BS152,\"\")","v":""}]
["Nuvärde (inkl realuppräkning) vägslitage, externa effekter (mkr/år)",{"$f":"IF(B406<=(Indata!$B$24+Indata!$B$26),B415*B138*(Kalkylvärden!$B$5-1),\"\")","v":-4.2419761355307638E-2},{"$f":"IF(C406<=(Indata!$B$24+Indata!$B$26),C415*C138*(Kalkylvärden!$B$5-1),\"\")","v":-4.2021048386789071E-2},{"$f":"IF(D406<=(Indata!$B$24+Indata!$B$26),D415*D138*(Kalkylvärden!$B$5-1),\"\")","v":-4.1626083011990653E-2},{"$f":"IF(E406<=(Indata!$B$24+Indata!$B$26),E415*E138*(Kalkylvärden!$B$5-1),\"\")","v":-4.123483000642808E-2},{"$f":"IF(F406<=(Indata!$B$24+Indata!$B$26),F415*F138*(Kalkylvärden!$B$5-1),\"\")","v":-4.0847254476700019E-2},{"$f":"IF(G406<=(Indata!$B$24+Indata!$B$26),G415*G138*(Kalkylvärden!$B$5-1),\"\")","v":-4.0463321857376118E-2},{"$f":"IF(H406<=(Indata!$B$24+Indata!$B$26),H415*H138*(Kalkylvärden!$B$5-1),\"\")","v":-4.0082997907914343E-2},{"$f":"IF(I406<=(Indata!$B$24+Indata!$B$26),I415*I138*(Kalkylvärden!$B$5-1),\"\")","v":-3.9706248709607317E-2},{"$f":"IF(J406<=(Indata!$B$24+Indata!$B$26),J415*J138*(Kalkylvärden!$B$5-1),\"\")","v":-3.9333040662557252E-2},{"$f":"IF(K406<=(Indata!$B$24+Indata!$B$26),K415*K138*(Kalkylvärden!$B$5-1),\"\")","v":-3.8963340482679472E-2},{"$f":"IF(L406<=(Indata!$B$24+Indata!$B$26),L415*L138*(Kalkylvärden!$B$5-1),\"\")","v":-3.8597115198733961E-2},{"$f":"IF(M406<=(Indata!$B$24+Indata!$B$26),M415*M138*(Kalkylvärden!$B$5-1),\"\")","v":-3.8234332149384848E-2},{"$f":"IF(N406<=(Indata!$B$24+Indata!$B$26),N415*N138*(Kalkylvärden!$B$5-1),\"\")","v":-3.7874958980287601E-2},{"$f":"IF(O406<=(Indata!$B$24+Indata!$B$26),O415*O138*(Kalkylvärden!$B$5-1),\"\")","v":-3.7518963641203495E-2},{"$f":"IF(P406<=(Indata!$B$24+Indata!$B$26),P415*P138*(Kalkylvärden!$B$5-1),\"\")","v":-3.7166314383141323E-2},{"$f":"IF(Q406<=(Indata!$B$24+Indata!$B$26),Q415*Q138*(Kalkylvärden!$B$5-1),\"\")","v":-3.6089029908267657E-2},{"$f":"IF(R406<=(Indata!$B$24+Indata!$B$26),R415*R138*(Kalkylvärden!$B$5-1),\"\")","v":-3.5042971070346852E-2},{"$f":"IF(S406<=(Indata!$B$24+Indata!$B$26),S415*S138*(Kalkylvärden!$B$5-1),\"\")","v":-3.4027232778452744E-2},{"$f":"IF(T406<=(Indata!$B$24+Indata!$B$26),T415*T138*(Kalkylvärden!$B$5-1),\"\")","v":-3.3040936176178752E-2},{"$f":"IF(U406<=(Indata!$B$24+Indata!$B$26),U415*U138*(Kalkylvärden!$B$5-1),\"\")","v":-3.2083227881217043E-2},{"$f":"IF(V406<=(Indata!$B$24+Indata!$B$26),V415*V138*(Kalkylvärden!$B$5-1),\"\")","v":-3.115327924697887E-2},{"$f":"IF(W406<=(Indata!$B$24+Indata!$B$26),W415*W138*(Kalkylvärden!$B$5-1),\"\")","v":-3.0250285645617169E-2},{"$f":"IF(X406<=(Indata!$B$24+Indata!$B$26),X415*X138*(Kalkylvärden!$B$5-1),\"\")","v":-2.9373465771831159E-2},{"$f":"IF(Y406<=(Indata!$B$24+Indata!$B$26),Y415*Y138*(Kalkylvärden!$B$5-1),\"\")","v":-2.8522060966850549E-2},{"$f":"IF(Z406<=(Indata!$B$24+Indata!$B$26),Z415*Z138*(Kalkylvärden!$B$5-1),\"\")","v":-2.7695334562014295E-2},{"$f":"IF(AA406<=(Indata!$B$24+Indata!$B$26),AA415*AA138*(Kalkylvärden!$B$5-1),\"\")","v":-2.6892571241376194E-2},{"$f":"IF(AB406<=(Indata!$B$24+Indata!$B$26),AB415*AB138*(Kalkylvärden!$B$5-1),\"\")","v":-2.6113076422785587E-2},{"$f":"IF(AC406<=(Indata!$B$24+Indata!$B$26),AC415*AC138*(Kalkylvärden!$B$5-1),\"\")","v":-2.5356175656907738E-2},{"$f":"IF(AD406<=(Indata!$B$24+Indata!$B$26),AD415*AD138*(Kalkylvärden!$B$5-1),\"\")","v":-2.4621214043664037E-2},{"$f":"IF(AE406<=(Indata!$B$24+Indata!$B$26),AE415*AE138*(Kalkylvärden!$B$5-1),\"\")","v":-2.3907555665586822E-2},{"$f":"IF(AF406<=(Indata!$B$24+Indata!$B$26),AF415*AF138*(Kalkylvärden!$B$5-1),\"\")","v":-2.3214583037598796E-2},{"$f":"IF(AG406<=(Indata!$B$24+Indata!$B$26),AG415*AG138*(Kalkylvärden!$B$5-1),\"\")","v":-2.2541696572740858E-2},{"$f":"IF(AH406<=(Indata!$B$24+Indata!$B$26),AH415*AH138*(Kalkylvärden!$B$5-1),\"\")","v":-2.1888314063386049E-2},{"$f":"IF(AI406<=(Indata!$B$24+Indata!$B$26),AI415*AI138*(Kalkylvärden!$B$5-1),\"\")","v":-2.1253870177490804E-2},{"$f":"IF(AJ406<=(Indata!$B$24+Indata!$B$26),AJ415*AJ138*(Kalkylvärden!$B$5-1),\"\")","v":-2.0637815969447592E-2},{"$f":"IF(AK406<=(Indata!$B$24+Indata!$B$26),AK415*AK138*(Kalkylvärden!$B$5-1),\"\")","v":-2.0039618405115769E-2},{"$f":"IF(AL406<=(Indata!$B$24+Indata!$B$26),AL415*AL138*(Kalkylvärden!$B$5-1),\"\")","v":-1.9458759900619665E-2},{"$f":"IF(AM406<=(Indata!$B$24+Indata!$B$26),AM415*AM138*(Kalkylvärden!$B$5-1),\"\")","v":-1.8894737874514747E-2},{"$f":"IF(AN406<=(Indata!$B$24+Indata!$B$26),AN415*AN138*(Kalkylvärden!$B$5-1),\"\")","v":-1.8347064312934612E-2},{"$f":"IF(AO406<=(Indata!$B$24+Indata!$B$26),AO415*AO138*(Kalkylvärden!$B$5-1),\"\")","v":-1.7815265347342301E-2},{"$f":"IF(AP406<=(Indata!$B$24+Indata!$B$26),AP415*AP138*(Kalkylvärden!$B$5-1),\"\")","v":-1.7298880844520779E-2},{"$f":"IF(AQ406<=(Indata!$B$24+Indata!$B$26),AQ415*AQ138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AR406<=(Indata!$B$24+Indata!$B$26),AR415*AR138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AS406<=(Indata!$B$24+Indata!$B$26),AS415*AS138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AT406<=(Indata!$B$24+Indata!$B$26),AT415*AT138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AU406<=(Indata!$B$24+Indata!$B$26),AU415*AU138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AV406<=(Indata!$B$24+Indata!$B$26),AV415*AV138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AW406<=(Indata!$B$24+Indata!$B$26),AW415*AW138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AX406<=(Indata!$B$24+Indata!$B$26),AX415*AX138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AY406<=(Indata!$B$24+Indata!$B$26),AY415*AY138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AZ406<=(Indata!$B$24+Indata!$B$26),AZ415*AZ138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BA406<=(Indata!$B$24+Indata!$B$26),BA415*BA138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BB406<=(Indata!$B$24+Indata!$B$26),BB415*BB138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BC406<=(Indata!$B$24+Indata!$B$26),BC415*BC138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BD406<=(Indata!$B$24+Indata!$B$26),BD415*BD138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BE406<=(Indata!$B$24+Indata!$B$26),BE415*BE138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BF406<=(Indata!$B$24+Indata!$B$26),BF415*BF138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BG406<=(Indata!$B$24+Indata!$B$26),BG415*BG138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BH406<=(Indata!$B$24+Indata!$B$26),BH415*BH138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BI406<=(Indata!$B$24+Indata!$B$26),BI415*BI138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BJ406<=(Indata!$B$24+Indata!$B$26),BJ415*BJ138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BK406<=(Indata!$B$24+Indata!$B$26),BK415*BK138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BL406<=(Indata!$B$24+Indata!$B$26),BL415*BL138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BM406<=(Indata!$B$24+Indata!$B$26),BM415*BM138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BN406<=(Indata!$B$24+Indata!$B$26),BN415*BN138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BO406<=(Indata!$B$24+Indata!$B$26),BO415*BO138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BP406<=(Indata!$B$24+Indata!$B$26),BP415*BP138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BQ406<=(Indata!$B$24+Indata!$B$26),BQ415*BQ138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BR406<=(Indata!$B$24+Indata!$B$26),BR415*BR138*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BS406<=(Indata!$B$24+Indata!$B$26),BS415*BS138*(Kalkylvärden!$B$5-1),\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B416:BS416)","v":-1.2616486347538887}]
[]
[]
[]
[]
[]
[]
["KÄNSLIGHETSANALYSER"]
[]
[]
[]
["Varierande grad av trafiktillväxt"]
[]
["Olika effekter skall räknas upp med olika tillväxttal baserad på total efterfrågan 2045. Relevanta tillväxttal beräknas på indata längs ner under fliken \"Kalkylvärden\"."]
[]
[]
[]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B434+1","v":2032},{"$f":"C434+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"S434+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,{"$f":"AI434+1","v":2065},2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"AY434+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,{"$f":"BO434+1","v":2097},2098,2099,2100]
["År (nr)",{"$f":"Indata!B25","v":3},{"$f":"B435+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
["Diskonteringsfaktor",{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!B435)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C435)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D435)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E435)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F435)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G435)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H435)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I435)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J435)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K435)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L435)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M435)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N435)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O435)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P435)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q435)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R435)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S435)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T435)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U435)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V435)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W435)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X435)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y435)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z435)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA435)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB435)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC435)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD435)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE435)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF435)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG435)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH435)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI435)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ435)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK435)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL435)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM435)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN435)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO435)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP435)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ435)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR435)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS435)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT435)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU435)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV435)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW435)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX435)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY435)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ435)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA435)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB435)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC435)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD435)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE435)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF435)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG435)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH435)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI435)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ435)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK435)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL435)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM435)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN435)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO435)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP435)","v":10.737029237362496},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ435)","v":11.112825260670185},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR435)","v":11.501774144793639},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS435)","v":11.904336239861415}]
[]
["LÅG Trafiktillväxt"]
["Trafiktillväxt (Pb och Lb)",{"$f":"IF(Diskontering!B434>Kalkylvärden!$B7,A439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(B434-Kalkylvärden!$B6))","v":1.0190985934236534},{"$f":"IF(Diskontering!C434>Kalkylvärden!$B7,B439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(C434-Kalkylvärden!$B6))","v":1.0255455068742472},{"$f":"IF(Diskontering!D434>Kalkylvärden!$B7,C439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(D434-Kalkylvärden!$B6))","v":1.032033204105044},{"$f":"IF(Diskontering!E434>Kalkylvärden!$B7,D439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(E434-Kalkylvärden!$B6))","v":1.038561943118069},{"$f":"IF(Diskontering!F434>Kalkylvärden!$B7,E439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(F434-Kalkylvärden!$B6))","v":1.045131983547493},{"$f":"IF(Diskontering!G434>Kalkylvärden!$B7,F439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(G434-Kalkylvärden!$B6))","v":1.0517435866699565},{"$f":"IF(Diskontering!H434>Kalkylvärden!$B7,G439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(H434-Kalkylvärden!$B6))","v":1.0583970154149605},{"$f":"IF(Diskontering!I434>Kalkylvärden!$B7,H439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(I434-Kalkylvärden!$B6))","v":1.065092534375323},{"$f":"IF(Diskontering!J434>Kalkylvärden!$B7,I439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(J434-Kalkylvärden!$B6))","v":1.0718304098177009},{"$f":"IF(Diskontering!K434>Kalkylvärden!$B7,J439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(K434-Kalkylvärden!$B6))","v":1.0786109096931793},{"$f":"IF(Diskontering!L434>Kalkylvärden!$B7,K439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(L434-Kalkylvärden!$B6))","v":1.0854343036479261},{"$f":"IF(Diskontering!M434>Kalkylvärden!$B7,L439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(M434-Kalkylvärden!$B6))","v":1.0923008630339173},{"$f":"IF(Diskontering!N434>Kalkylvärden!$B7,M439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(N434-Kalkylvärden!$B6))","v":1.0992108609197262},{"$f":"IF(Diskontering!O434>Kalkylvärden!$B7,N439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(O434-Kalkylvärden!$B6))","v":1.1061645721013842},{"$f":"IF(Diskontering!P434>Kalkylvärden!$B7,O439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(P434-Kalkylvärden!$B6))","v":1.1131622731133077},{"$f":"IF(Diskontering!Q434>Kalkylvärden!$B7,P439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(Q434-Kalkylvärden!$B6))","v":1.1187280844788741},{"$f":"IF(Diskontering!R434>Kalkylvärden!$B7,Q439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(R434-Kalkylvärden!$B6))","v":1.1243217249012682},{"$f":"IF(Diskontering!S434>Kalkylvärden!$B7,R439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(S434-Kalkylvärden!$B6))","v":1.1299433335257745},{"$f":"IF(Diskontering!T434>Kalkylvärden!$B7,S439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(T434-Kalkylvärden!$B6))","v":1.1355930501934033},{"$f":"IF(Diskontering!U434>Kalkylvärden!$B7,T439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(U434-Kalkylvärden!$B6))","v":1.1412710154443702},{"$f":"IF(Diskontering!V434>Kalkylvärden!$B7,U439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(V434-Kalkylvärden!$B6))","v":1.146977370521592},{"$f":"IF(Diskontering!W434>Kalkylvärden!$B7,V439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(W434-Kalkylvärden!$B6))","v":1.1527122573741999},{"$f":"IF(Diskontering!X434>Kalkylvärden!$B7,W439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(X434-Kalkylvärden!$B6))","v":1.1584758186610709},{"$f":"IF(Diskontering!Y434>Kalkylvärden!$B7,X439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(Y434-Kalkylvärden!$B6))","v":1.1642681977543761},{"$f":"IF(Diskontering!Z434>Kalkylvärden!$B7,Y439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(Z434-Kalkylvärden!$B6))","v":1.1700895387431478},{"$f":"IF(Diskontering!AA434>Kalkylvärden!$B7,Z439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AA434-Kalkylvärden!$B6))","v":1.1759399864368634},{"$f":"IF(Diskontering!AB434>Kalkylvärden!$B7,AA439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AB434-Kalkylvärden!$B6))","v":1.1818196863690476},{"$f":"IF(Diskontering!AC434>Kalkylvärden!$B7,AB439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AC434-Kalkylvärden!$B6))","v":1.1877287848008926},{"$f":"IF(Diskontering!AD434>Kalkylvärden!$B7,AC439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AD434-Kalkylvärden!$B6))","v":1.193667428724897},{"$f":"IF(Diskontering!AE434>Kalkylvärden!$B7,AD439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AE434-Kalkylvärden!$B6))","v":1.1996357658685213},{"$f":"IF(Diskontering!AF434>Kalkylvärden!$B7,AE439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AF434-Kalkylvärden!$B6))","v":1.2056339446978637},{"$f":"IF(Diskontering!AG434>Kalkylvärden!$B7,AF439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AG434-Kalkylvärden!$B6))","v":1.2116621144213529},{"$f":"IF(Diskontering!AH434>Kalkylvärden!$B7,AG439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AH434-Kalkylvärden!$B6))","v":1.2177204249934594},{"$f":"IF(Diskontering!AI434>Kalkylvärden!$B7,AH439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AI434-Kalkylvärden!$B6))","v":1.2238090271184265},{"$f":"IF(Diskontering!AJ434>Kalkylvärden!$B7,AI439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AJ434-Kalkylvärden!$B6))","v":1.2299280722540185},{"$f":"IF(Diskontering!AK434>Kalkylvärden!$B7,AJ439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AK434-Kalkylvärden!$B6))","v":1.2360777126152884},{"$f":"IF(Diskontering!AL434>Kalkylvärden!$B7,AK439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AL434-Kalkylvärden!$B6))","v":1.2422581011783647},{"$f":"IF(Diskontering!AM434>Kalkylvärden!$B7,AL439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AM434-Kalkylvärden!$B6))","v":1.2484693916842564},{"$f":"IF(Diskontering!AN434>Kalkylvärden!$B7,AM439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AN434-Kalkylvärden!$B6))","v":1.2547117386426776},{"$f":"IF(Diskontering!AO434>Kalkylvärden!$B7,AN439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AO434-Kalkylvärden!$B6))","v":1.2609852973358908},{"$f":"IF(Diskontering!AP434>Kalkylvärden!$B7,AO439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AP434-Kalkylvärden!$B6))","v":1.2672902238225701},{"$f":"IF(Diskontering!AQ434>Kalkylvärden!$B7,AP439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AQ434-Kalkylvärden!$B6))","v":1.2736266749416827},{"$f":"IF(Diskontering!AR434>Kalkylvärden!$B7,AQ439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AR434-Kalkylvärden!$B6))","v":1.279994808316391},{"$f":"IF(Diskontering!AS434>Kalkylvärden!$B7,AR439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AS434-Kalkylvärden!$B6))","v":1.2863947823579729},{"$f":"IF(Diskontering!AT434>Kalkylvärden!$B7,AS439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AT434-Kalkylvärden!$B6))","v":1.2928267562697626},{"$f":"IF(Diskontering!AU434>Kalkylvärden!$B7,AT439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AU434-Kalkylvärden!$B6))","v":1.2992908900511113},{"$f":"IF(Diskontering!AV434>Kalkylvärden!$B7,AU439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AV434-Kalkylvärden!$B6))","v":1.3057873445013668},{"$f":"IF(Diskontering!AW434>Kalkylvärden!$B7,AV439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AW434-Kalkylvärden!$B6))","v":1.3123162812238736},{"$f":"IF(Diskontering!AX434>Kalkylvärden!$B7,AW439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AX434-Kalkylvärden!$B6))","v":1.3188778626299928},{"$f":"IF(Diskontering!AY434>Kalkylvärden!$B7,AX439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AY434-Kalkylvärden!$B6))","v":1.3254722519431428},{"$f":"IF(Diskontering!AZ434>Kalkylvärden!$B7,AY439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(AZ434-Kalkylvärden!$B6))","v":1.3320996132028584},{"$f":"IF(Diskontering!BA434>Kalkylvärden!$B7,AZ439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BA434-Kalkylvärden!$B6))","v":1.3387601112688725},{"$f":"IF(Diskontering!BB434>Kalkylvärden!$B7,BA439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BB434-Kalkylvärden!$B6))","v":1.3454539118252167},{"$f":"IF(Diskontering!BC434>Kalkylvärden!$B7,BB439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BC434-Kalkylvärden!$B6))","v":1.3521811813843425},{"$f":"IF(Diskontering!BD434>Kalkylvärden!$B7,BC439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BD434-Kalkylvärden!$B6))","v":1.3589420872912641},{"$f":"IF(Diskontering!BE434>Kalkylvärden!$B7,BD439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BE434-Kalkylvärden!$B6))","v":1.3657367977277202},{"$f":"IF(Diskontering!BF434>Kalkylvärden!$B7,BE439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BF434-Kalkylvärden!$B6))","v":1.3725654817163586},{"$f":"IF(Diskontering!BG434>Kalkylvärden!$B7,BF439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BG434-Kalkylvärden!$B6))","v":1.3794283091249402},{"$f":"IF(Diskontering!BH434>Kalkylvärden!$B7,BG439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BH434-Kalkylvärden!$B6))","v":1.3863254506705647},{"$f":"IF(Diskontering!BI434>Kalkylvärden!$B7,BH439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BI434-Kalkylvärden!$B6))","v":1.3932570779239173},{"$f":"IF(Diskontering!BJ434>Kalkylvärden!$B7,BI439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BJ434-Kalkylvärden!$B6))","v":1.4002233633135368},{"$f":"IF(Diskontering!BK434>Kalkylvärden!$B7,BJ439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BK434-Kalkylvärden!$B6))","v":1.4072244801301044},{"$f":"IF(Diskontering!BL434>Kalkylvärden!$B7,BK439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BL434-Kalkylvärden!$B6))","v":1.4142606025307547},{"$f":"IF(Diskontering!BM434>Kalkylvärden!$B7,BL439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BM434-Kalkylvärden!$B6))","v":1.4213319055434084},{"$f":"IF(Diskontering!BN434>Kalkylvärden!$B7,BM439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BN434-Kalkylvärden!$B6))","v":1.4284385650711253},{"$f":"IF(Diskontering!BO434>Kalkylvärden!$B7,BN439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BO434-Kalkylvärden!$B6))","v":1.4355807578964808},{"$f":"IF(Diskontering!BP434>Kalkylvärden!$B7,BO439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BP434-Kalkylvärden!$B6))","v":1.4427586616859631},{"$f":"IF(Diskontering!BQ434>Kalkylvärden!$B7,BP439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BQ434-Kalkylvärden!$B6))","v":1.4499724549943929},{"$f":"IF(Diskontering!BR434>Kalkylvärden!$B7,BQ439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BR434-Kalkylvärden!$B6))","v":1.4572223172693646},{"$f":"IF(Diskontering!BS434>Kalkylvärden!$B7,BR439*(1+Diskontering!$E7/100),(1+Diskontering!$E6/100)^(BS434-Kalkylvärden!$B6))","v":1.4645084288557113}]
["Trafiktillväxt (antal tåg)",{"$f":"IF(Diskontering!B434>Kalkylvärden!$B7,A440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(B434-Kalkylvärden!$B6))","v":1.0404725822471272},{"$f":"IF(Diskontering!C434>Kalkylvärden!$B7,B440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(C434-Kalkylvärden!$B6))","v":1.0543242298473587},{"$f":"IF(Diskontering!D434>Kalkylvärden!$B7,C440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(D434-Kalkylvärden!$B6))","v":1.0683602822502871},{"$f":"IF(Diskontering!E434>Kalkylvärden!$B7,D440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(E434-Kalkylvärden!$B6))","v":1.0825831944080051},{"$f":"IF(Diskontering!F434>Kalkylvärden!$B7,E440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(F434-Kalkylvärden!$B6))","v":1.0969954539549951},{"$f":"IF(Diskontering!G434>Kalkylvärden!$B7,F440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(G434-Kalkylvärden!$B6))","v":1.1115995816432263},{"$f":"IF(Diskontering!H434>Kalkylvärden!$B7,G440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(H434-Kalkylvärden!$B6))","v":1.1263981317830409},{"$f":"IF(Diskontering!I434>Kalkylvärden!$B7,H440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(I434-Kalkylvärden!$B6))","v":1.1413936926899135},{"$f":"IF(Diskontering!J434>Kalkylvärden!$B7,I440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(J434-Kalkylvärden!$B6))","v":1.1565888871371539},{"$f":"IF(Diskontering!K434>Kalkylvärden!$B7,J440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(K434-Kalkylvärden!$B6))","v":1.1719863728146407},{"$f":"IF(Diskontering!L434>Kalkylvärden!$B7,K440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(L434-Kalkylvärden!$B6))","v":1.1875888427936583},{"$f":"IF(Diskontering!M434>Kalkylvärden!$B7,L440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(M434-Kalkylvärden!$B6))","v":1.2033990259979259},{"$f":"IF(Diskontering!N434>Kalkylvärden!$B7,M440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(N434-Kalkylvärden!$B6))","v":1.2194196876808936},{"$f":"IF(Diskontering!O434>Kalkylvärden!$B7,N440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(O434-Kalkylvärden!$B6))","v":1.2356536299093956},{"$f":"IF(Diskontering!P434>Kalkylvärden!$B7,O440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(P434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!Q434>Kalkylvärden!$B7,P440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(Q434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!R434>Kalkylvärden!$B7,Q440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(R434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!S434>Kalkylvärden!$B7,R440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(S434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!T434>Kalkylvärden!$B7,S440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(T434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!U434>Kalkylvärden!$B7,T440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(U434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!V434>Kalkylvärden!$B7,U440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(V434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!W434>Kalkylvärden!$B7,V440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(W434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!X434>Kalkylvärden!$B7,W440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(X434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!Y434>Kalkylvärden!$B7,X440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(Y434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!Z434>Kalkylvärden!$B7,Y440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(Z434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AA434>Kalkylvärden!$B7,Z440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AA434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AB434>Kalkylvärden!$B7,AA440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AB434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AC434>Kalkylvärden!$B7,AB440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AC434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AD434>Kalkylvärden!$B7,AC440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AD434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AE434>Kalkylvärden!$B7,AD440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AE434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AF434>Kalkylvärden!$B7,AE440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AF434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AG434>Kalkylvärden!$B7,AF440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AG434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AH434>Kalkylvärden!$B7,AG440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AH434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AI434>Kalkylvärden!$B7,AH440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AI434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AJ434>Kalkylvärden!$B7,AI440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AJ434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AK434>Kalkylvärden!$B7,AJ440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AK434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AL434>Kalkylvärden!$B7,AK440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AL434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AM434>Kalkylvärden!$B7,AL440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AM434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AN434>Kalkylvärden!$B7,AM440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AN434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AO434>Kalkylvärden!$B7,AN440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AO434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AP434>Kalkylvärden!$B7,AO440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AP434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AQ434>Kalkylvärden!$B7,AP440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AQ434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AR434>Kalkylvärden!$B7,AQ440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AR434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AS434>Kalkylvärden!$B7,AR440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AS434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AT434>Kalkylvärden!$B7,AS440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AT434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AU434>Kalkylvärden!$B7,AT440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AU434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AV434>Kalkylvärden!$B7,AU440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AV434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AW434>Kalkylvärden!$B7,AV440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AW434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AX434>Kalkylvärden!$B7,AW440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AX434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AY434>Kalkylvärden!$B7,AX440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AY434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!AZ434>Kalkylvärden!$B7,AY440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(AZ434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BA434>Kalkylvärden!$B7,AZ440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BA434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BB434>Kalkylvärden!$B7,BA440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BB434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BC434>Kalkylvärden!$B7,BB440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BC434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BD434>Kalkylvärden!$B7,BC440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BD434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BE434>Kalkylvärden!$B7,BD440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BE434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BF434>Kalkylvärden!$B7,BE440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BF434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BG434>Kalkylvärden!$B7,BF440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BG434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BH434>Kalkylvärden!$B7,BG440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BH434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BI434>Kalkylvärden!$B7,BH440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BI434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BJ434>Kalkylvärden!$B7,BI440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BJ434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BK434>Kalkylvärden!$B7,BJ440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BK434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BL434>Kalkylvärden!$B7,BK440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BL434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BM434>Kalkylvärden!$B7,BL440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BM434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BN434>Kalkylvärden!$B7,BM440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BN434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BO434>Kalkylvärden!$B7,BN440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BO434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BP434>Kalkylvärden!$B7,BO440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BP434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BQ434>Kalkylvärden!$B7,BP440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BQ434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BR434>Kalkylvärden!$B7,BQ440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BR434-Kalkylvärden!$B6))","v":1.2521036920537401},{"$f":"IF(Diskontering!BS434>Kalkylvärden!$B7,BR440*(1+Diskontering!$E10/100),(1+Diskontering!$E9/100)^(BS434-Kalkylvärden!$B6))","v":1.2521036920537401}]
["Trafiktillväxt (Gång och cykel)",{"$f":"IF(Diskontering!B434>Kalkylvärden!$B7,A441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(B434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!C434>Kalkylvärden!$B7,B441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(C434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!D434>Kalkylvärden!$B7,C441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(D434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!E434>Kalkylvärden!$B7,D441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(E434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!F434>Kalkylvärden!$B7,E441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(F434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!G434>Kalkylvärden!$B7,F441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(G434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!H434>Kalkylvärden!$B7,G441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(H434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!I434>Kalkylvärden!$B7,H441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(I434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!J434>Kalkylvärden!$B7,I441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(J434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!K434>Kalkylvärden!$B7,J441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(K434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!L434>Kalkylvärden!$B7,K441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(L434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!M434>Kalkylvärden!$B7,L441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(M434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!N434>Kalkylvärden!$B7,M441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(N434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!O434>Kalkylvärden!$B7,N441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(O434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!P434>Kalkylvärden!$B7,O441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(P434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Q434>Kalkylvärden!$B7,P441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(Q434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!R434>Kalkylvärden!$B7,Q441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(R434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!S434>Kalkylvärden!$B7,R441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(S434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!T434>Kalkylvärden!$B7,S441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(T434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!U434>Kalkylvärden!$B7,T441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(U434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!V434>Kalkylvärden!$B7,U441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(V434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!W434>Kalkylvärden!$B7,V441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(W434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!X434>Kalkylvärden!$B7,W441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(X434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Y434>Kalkylvärden!$B7,X441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(Y434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Z434>Kalkylvärden!$B7,Y441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(Z434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AA434>Kalkylvärden!$B7,Z441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AA434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AB434>Kalkylvärden!$B7,AA441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AB434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AC434>Kalkylvärden!$B7,AB441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AC434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AD434>Kalkylvärden!$B7,AC441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AD434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AE434>Kalkylvärden!$B7,AD441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AE434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AF434>Kalkylvärden!$B7,AE441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AF434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AG434>Kalkylvärden!$B7,AF441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AG434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AH434>Kalkylvärden!$B7,AG441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AH434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AI434>Kalkylvärden!$B7,AH441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AI434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AJ434>Kalkylvärden!$B7,AI441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AJ434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AK434>Kalkylvärden!$B7,AJ441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AK434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AL434>Kalkylvärden!$B7,AK441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AL434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AM434>Kalkylvärden!$B7,AL441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AM434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AN434>Kalkylvärden!$B7,AM441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AN434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AO434>Kalkylvärden!$B7,AN441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AO434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AP434>Kalkylvärden!$B7,AO441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AP434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AQ434>Kalkylvärden!$B7,AP441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AQ434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AR434>Kalkylvärden!$B7,AQ441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AR434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AS434>Kalkylvärden!$B7,AR441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AS434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AT434>Kalkylvärden!$B7,AS441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AT434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AU434>Kalkylvärden!$B7,AT441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AU434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AV434>Kalkylvärden!$B7,AU441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AV434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AW434>Kalkylvärden!$B7,AV441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AW434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AX434>Kalkylvärden!$B7,AW441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AX434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AY434>Kalkylvärden!$B7,AX441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AY434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AZ434>Kalkylvärden!$B7,AY441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(AZ434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BA434>Kalkylvärden!$B7,AZ441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BA434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BB434>Kalkylvärden!$B7,BA441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BB434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BC434>Kalkylvärden!$B7,BB441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BC434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BD434>Kalkylvärden!$B7,BC441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BD434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BE434>Kalkylvärden!$B7,BD441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BE434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BF434>Kalkylvärden!$B7,BE441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BF434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BG434>Kalkylvärden!$B7,BF441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BG434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BH434>Kalkylvärden!$B7,BG441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BH434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BI434>Kalkylvärden!$B7,BH441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BI434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BJ434>Kalkylvärden!$B7,BI441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BJ434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BK434>Kalkylvärden!$B7,BJ441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BK434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BL434>Kalkylvärden!$B7,BK441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BL434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BM434>Kalkylvärden!$B7,BL441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BM434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BN434>Kalkylvärden!$B7,BM441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BN434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BO434>Kalkylvärden!$B7,BN441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BO434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BP434>Kalkylvärden!$B7,BO441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BP434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BQ434>Kalkylvärden!$B7,BP441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BQ434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BR434>Kalkylvärden!$B7,BQ441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BR434-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BS434>Kalkylvärden!$B7,BR441*(1+Diskontering!$E13/100),(1+Diskontering!$E12/100)^(BS434-Kalkylvärden!$B6))","v":1}]
["Trafiktillväxt (Pb och Lb) * Trafiktillväxt (antal tåg)",{"$f":"B439*B440","v":1.0603441450639239},{"$f":"C439*C440","v":1.0812574767086098},{"$f":"D439*D440","v":1.1025832852293329},1.124329705971344,1.1465050347345667,1.1691177309382699,1.1921764208481578,1.2156899008671087,1.2396671408908144,1.2641172877296092,1.2890496685977808,1.31447379467171,1.3403993647181787,1.3668362687942488,1.3937945920201062,1.4007635649802066,1.4077673828051074,1.4148062197191329,1.4218802508177284,1.4289896520718168,1.436134600332176,1.4433152733338368,1.450531849700506,1.4577845089490082,1.465073431493753,1.4723987986512217,1.4797607926444776,1.4871595966076998,1.494595394590738,1.5020683715636916,1.5095787134215097,1.5171266069886171,1.52471224002356,1.5323358012236776,1.5399974802297958,1.5476974676309445,1.555435954969099,1.5632131347439444,1.571029200417664,1.5788843464197522,1.5867787681518506,1.5947126619926095,1.6026862253025724,1.6106996564290852,1.6187531547112306,1.6268469204847864,1.6349811550872104,1.6431560608626463,1.6513718411669593,1.6596287003727943,1.6679268438746582,1.6762664780940311,1.6846478104845011,1.6930710495369232,1.7015364047846078,1.7100440868085305,1.7185943072425729,1.7271872787787854,1.7358232151726791,1.7445023312485421,1.753224842904785,1.7619909671193086,1.770800921954905,1.7796549265646793,1.7885532011975027,{"$f":"BO439*BO440","v":1.7974959672034898},1.8064834470395073,1.8155158642747047,1.824593443596078,1.8337164108140582]
["Trafiktillväxt (antal tåg) * (Gång och cykel)",{"$f":"B440*B441","v":1.0404725822471272},{"$f":"C440*C441","v":1.0543242298473587},1.0683602822502871,1.0825831944080051,1.0969954539549951,1.1115995816432263,1.1263981317830409,1.1413936926899135,1.1565888871371539,1.1719863728146407,1.1875888427936583,1.2033990259979259,1.2194196876808936,1.2356536299093956,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401,1.2521036920537401]
[]
["Diskonteringsnuvärde UTAN uppräkning med real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"B439/B436","v":0.91916854269500581},{"$f":"C439/C436","v":0.89370366111675559},0.86894426516347356,0.8448708098800608,0.82146429178987956,0.7987062338934926,0.77657867108300505,0.75506413596048871,0.73414564504929802,0.71380668538739001,0.69403120149206632,0.67480358268584839,0.6561086507734798,0.63793164806032654,0.62025822570272027,0.60227972640698912,0.5848223430328735,0.56787097077105109,0.5514109426327598,0.53542801675934637,0.51990836409965513,0.50483855644459286,0.49020555480851769,0.47599669814740114,0.46219969240399816,0.44880259987054888,0.43579382885980839,0.42316212367546602,0.41089655487327859,0.39898650980448797,0.38742168343334338,0.37619206942078265,0.36528795146655707,0.35469989490230897,0.34441873852832899,0.33443558668692808,0.32474180156556787,0.31532899572308765,0.30618902483256344,0.29731398063451808,0.28869618409438702,0.28032817875831784,0.27220272430155501,0.2643127902638287,0.2566515499663265,0.24921237460498372,0.24198882751498418,0.23497465860150638,0.22816379893189753,0.22155035548459615,0.21512860605026007,0.20889299428068728,0.202838124881247,0.19695875894266018,0.1912498094080903,0.1857063366716239,0.1803235443043304,0.17509677490420486,0.17002150606640187,0.16509334647027424,0.16030803207983149,0.15566142245432915,0.15114949716579787,0.14676835232041244,0.14251419718069033,{"$f":"BO439/BO436","v":0.13838335088559783},{"$f":"BP439/BP436","v":0.13437223926572547},{"$f":"BQ439/BQ436","v":0.13047739175077688},{"$f":"BR439/BR436","v":0.12669543836669639}]
["Diskonteringsnuvärde (G/C)",{"$f":"B441/B436","v":0.90194270566802237},{"$f":"C441/C436","v":0.87144222769857238},0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061,0.48557090283253213,0.46915063075606966,0.45328563358074364,0.43795713389443841,0.42314698926998884,0.40883767079225974,0.39501224231136206,0.38165434039745127,0.36874815497338298,0.35627841060230236,0.34423034840802164,0.33258970860678427,0.32134271362974326,0.3104760518161771,0.29997686165814214,0.28983271657791515,0.28003161022020789,0.27056194224174673,0.26141250458139786,0.25257246819458734,0.24403137023631633,0.2357791016776003,0.22780589534067661,0.22010231433881802,0.21265924090707056,0.20546786561069619,0.19851967691854708,0.19180645112903102,0.18532024263674499,0.17905337452825601,0.17299842949589955,0.16714824105884016,0.16149588508100501,0.15603467157585027,0.15075813678826111,0.14566003554421367,0.14073433385914366,0.13597520179627406,0.13137700656644835,0.12693430586130278,0.12264184141188678,0.11849453276510799,0.11448747127063574,0.11061591427114567,0.10687527948902965,0.10326113960292721,9.9769217007659144E-2,{"$f":"BO441/BO436","v":9.6395378751361491E-2},{"$f":"BP441/BP436","v":9.3135631643827543E-2},{"$f":"BQ441/BQ436","v":8.9986117530268139E-2},{"$f":"BR441/BR436","v":8.6943108724896773E-2}]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"B442/B436","v":0.9563696671382016},{"$f":"C442/C436","v":0.94225342421868818},0.92834554038981687,0.91464294022203452,0.9011425936798575,0.8878415154518432,0.87473676429045344,0.86182544236166125,0.84910469460415572,0.83657170809800863,0.82422371144265527,0.81205797414406089,0.8000718060109292,0.78826255655982558,0.77662761442907791,0.75411666908330754,0.73225821490697973,0.7110333391125746,0.69042367710931163,0.67041139661338944,0.65097918221879847,0.63211022041535514,0.61378818504099708,0.59599722315575066,0.57872194132514909,0.5619473923012317,0.5456590620896018,0.5298428573913524,0.51448509340899429,0.49957248200583515,0.48509212020856451,0.47103147904309883,0.45737839269402347,0.44412104797825469,0.43124797412381249,0.41874803284486128,0.40661040870443055,0.3948245997564761,0.38338040845918697,0.37226793285167425,0.36147755798640824,0.35099994760999059,0.34082603608506334,0.33094702054636577,0.32135435328415235,0.31203973434837978,0.3029951043672674,0.29421263757401322,0.28568473503563607,0.2774040180780814,0.26936332190190521,0.26155568938300933,0.25397436505306697,0.24661278925442739,0.23946459246444399,0.23252358978431514,0.22578377558766827,0.21923931832425755,0.21288455547427912,0.20671398864893764,0.20072227883302643,0.1949042417654025,0.18925484345336185,0.18376919581703252,0.17844255246001708,{"$f":"BO442/BO436","v":0.17327030456262524},{"$f":"BP442/BP436","v":0.16824797689414339},{"$f":"BQ442/BQ436","v":0.16337122394068992},{"$f":"BR442/BR436","v":0.15863582614530761}]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"B443/B436","v":0.93844665600536792},{"$f":"C443/C436","v":0.91878265557476402},0.89953069019214094,0.88068212616765729,0.86222851071986895,0.84416156818501553,0.82647319630573579,0.80915546259754978,0.79220060079147503,0.77560100735118565,0.75934923806314714,0.7434380046982032,0.72786017174311501,0.71260875320058459,0.69767690945633209,0.67408397048920976,0.65128886037604816,0.62926459939714807,0.60798512019048134,0.58742523689901571,0.56756061536136793,0.5483677443105005,0.52982390754637732,0.51190715704963996,0.49459628700448305,0.47787080869998361,0.46171092628017751,0.44609751331418113,0.43101209015862918,0.41643680208563216,0.40235439815036927,0.38874821077330368,0.3756021360128538,0.3629006145051728,0.35062861304847615,0.33877160681012186,0.32731556213538349,0.31624691993756865,0.30555257964982485,0.29521988371963753,0.28523660262766909,0.27559092041320687,0.26627142068908882,0.25726707312955438,0.24856722041502843,0.240161565618385,0.23204016001776331,0.22419339132151045,0.21661197229131449,0.2092869297500623,0.20220959396141291,0.19537158836851487,0.1887648196797245,0.18238146828958895,0.17621397902375746,0.1702550521968671,0.16449763497281844,0.15893491301721591,0.1535603024320927,0.14836744196337459,0.14335018547185951,0.13850259465880149,0.13381893203748937,0.12929365414250182,0.1249214049686008,{"$f":"BO443/BO436","v":0.12069700963149836},{"$f":"BP443/BP436","v":0.11661546824299361},{"$f":"BQ443/BQ436","v":0.11267194999323052},{"$f":"BR443/BR436","v":0.108861787433073}]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"(B439*B457)/B436","v":1.0543524172955996},{"$f":"(C439*C457)/C436","v":1.036931504125949},1.0197984341960789,1.0029484515135858,0.98637687866864465,0.97007911553559922,0.95405063799600709,0.93828699668278348,0.9227838157450946,0.90753679163366119,0.89254169190612798,0.87779435405217543,0.8632906843380429,0.84902665667014332,0.83499831147745385,0.81079546186941154,0.78729414413406618,0.76447402401423814,0.74231535665150672,0.72079896950218758,0.69990624574850102,0.67961910819057358,0.65992000360533953,0.640791887558808,0.62221820965855257,0.60418289923366686,0.58667035142979251,0.56966541370718982,0.55315337273016973,0.53711994163654175,0.5215512476760622,0.50643382020719074,{"$f":"(AH439*AH457)/AH436","v":0.49175457904176501},0.47750082312751085,0.46366021955859749,0.450220792904725,0.43717091484951559,0.42449929412923981,0.41219496676317491,0.40024728656714081,0.3886459159420062,0.37738081692919445,0.36644224252544966,0.35582072824934963,0.34550708395226704,0.33549238586669416,0.32576796888505083,0.31632541906229578,0.30715656633585242,0.29825347745655234,0.28960844912447842,0.28121400132376884,0.27306287085061604,0.2651480050288591,0.25746255560773273,0.24999987283649405,0.24275349971079857,0.23571716638584786,0.2288847847514755,0.22225044316447615,0.21580840133362178,0.2095530853529371,0.20347908287893893,0.19758113844766534,0.19185414892744315,0.18629315910345925,0.18089335739031553,0.1756500716688571,0.17055876524367283]
["Diskonteringsnuvärde (G/C)",{"$f":"(B441*B457)/B436","v":1.0345931434892},{"$f":"(C441*C457)/C436","v":1.0111023812940347},0.98814498423083696,0.96570884207680363,0.94378211957554303,0.92235325019387637,0.90141093002039241,0.88094411180253829,0.86094199911909897,0.84139404068499402,0.82228992478538321,0.8036195738361499,0.78537313906788975,0.76754099533059972,0.75011373601633013,0.72474757103027077,0.70023919906306364,0.67655961262131759,0.65368078514136974,0.6315756378177485,0.61021800755338018,0.58958261599360418,0.56964503960734714,0.55038168078004557,0.53176973988410192,0.51378718829381831,0.49641274231286808,0.47962583798344738,0.46340660674729217,0.44773585192975102,0.43259502601908317,0.41796620871409002,0.40383208571409668,0.39017592822618041,0.37698157316539171,0.36423340402453303,0.35191633239085324,0.34001578008778099,0.32851766192056137,0.31740836900537328,0.3066747526621964,0.29630410885236375,0.28628416314238042,0.27660305617621295,0.26724932963885317,0.25821191269454413,0.24948010888361757,0.24104358346243246,0.23289235117143237,0.22501676441684285,0.21740750185202212,0.21005555734494891,0.2029522293187912,0.19608911045293842,0.18945807773230769,0.18305128283314751,0.17686114283395893,0.17088033124054003,0.16510176931453149,0.15951861769519951,0.1541242683045406,0.1489123365261262,0.14387665364843114,0.13901125956370158,0.13431039571372136,{"$f":"(BO441*BO457)/BO436","v":0.1297684982741269},{"$f":"(BP441*BP457)/BP436","v":0.12538019156920477},{"$f":"(BQ441*BQ457)/BQ436","v":0.12114028170937657},{"$f":"(BR441*BR457)/BR436","v":0.11704375044384212}]
["Diskonteringsnuvärde (Pb och Lb) + (antal tåg)",{"$f":"(B442*B457)/B436","v":1.0970247822220534},{"$f":"(C442*C457)/C436","v":1.0932620094920547},1.0895121429961236,1.0857751384661396,1.082050951785821,1.0783395389902031,1.0746408562651206,1.0709548599466909,1.0672815065207957,1.0636207526225712,1.0599725550358923,1.0563368706928664,1.0527136566733213,1.0491028702043008,{"$f":"(P442*P457)/P436","v":1.0455044686595587},1.0151999913071077,0.98577390460255365,0.95720074794740728,0.92945579873154049,0.90251505094222029,0.87635519439317044,0.85095359455568742,0.82628827297436325,0.80233788825046848,0.77908171757654165,0.75649963880620719,0.73457211304370851,0.71328016773809366,0.69260538026742413,0.67252986199880327,0.65303624281043204,0.63410765606230368,{"$f":"(AH442*AH457)/AH436","v":0.61572772400252662},0.59788054359665632,0.58055067276776773,0.56372311703536848,0.54738331654158967,0.53151713345342766,0.51611083973014005,0.50115110524520834,0.48662498625259348,0.47251991418730088,0.45882368479056757,0.4455244475502611,0.43261069544735509,0.42007125499960574,0.40789527659382008,0.396072225098347,0.38459187074767032,0.37344428029121618,0.36261980839871721,0.35210908931469631,0.34190302875484996,0.33199279603731813,0.32236981644203355,0.31302576379153974,0.30395255324685738,0.2951423343121658,0.28658748404224804,0.27828060044682051,0.27021449608604314,0.26238219185166506,0.25477691092842841,0.24739207293050292,0.24022128820787966,0.23325835231779615,0.2264972406564108,0.21993210324608001,0.21355725967372988]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"(B443*B457)/B436","v":1.0764657995813807},{"$f":"(C443*C457)/C436","v":1.0660297394546634},1.0556948542570626,1.0454601631235618,1.0353246946983803,1.0252874870427831,1.0153475875437836,1.0055040528237351,0.9957559486507952,0.98610234985026035,0.97654234021675745,0.9670750124272911,0.95769946795512917,0.94841481698452601,0.93922017832627158,0.90745910949398234,0.87677208646761584,0.84712278885759995,0.81847612450009666,0.79079818792279877,0.76405622021526443,0.73821857025629434,0.7132546572524584,0.6891349345434381,0.66583085463134106,0.64331483539260015,0.62156022743246397,0.60054128254344341,0.58023312323038023,0.56061171326606796,0.54165382924257777,0.52333703308461621,0.50563964549238294,0.48854072028249557,0.47202001959661416,0.45605798994841945,0.44063573908059855,0.4257350136044431,0.4113381773955973,0.39742819072038388,0.38398859006800368,0.37100346866473793,0.35845745764708981,0.3463357078715843,0.33462387233969509,0.32330808921709675,0.31237496542714666,0.30181156079917554,0.29160537275282666,0.28174432150031559,0.27221673574909727,0.26301133888801664,0.2541172356405958,0.24552389916965786,0.23722115861802692,0.22919918707055742,0.22144848992324387,0.21395989364564624,0.20672453492332979,0.19973385016746839,0.1929795653791965,0.18645368635671164,0.18014848923353785,0.17405651133675154,0.16817054235434933,{"$f":"(BO443*BO457)/BO436","v":0.16248361580130369},{"$f":"(BP443*BP457)/BP436","v":0.15698900077420652},{"$f":"(BQ443*BQ457)/BQ436","v":0.15168019398474056},{"$f":"(BR443*BR457)/BR436","v":0.1465509120625513}]
[]
["Uppräkningsfaktor för real BNP",{"$f":"B143","v":1.1470719115389156},1.1602632385216132,1.1736062657646118,1.1871027378209051,1.2007544193058457,1.214563095127863,1.2285305707218335,1.2426586722851347,1.2569492470164139,1.2714041633571027,1.2860253112357094,1.3008146023149203,1.3157739702415421,1.3309053708993199,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,{"$f":"AH143","v":1.3462107826646623},1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,{"$f":"BN143","v":1.3462107826646623},1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623]
[]
[]
["LÅG TRAFIKTILLVÄXT"]
[]
["Trafiksäkerhet, extern effekt"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B463+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN463+1","v":2096},{"$f":"BO463+1","v":2097},{"$f":"BP463+1","v":2098},{"$f":"BQ463+1","v":2099},{"$f":"BR463+1","v":2100}]
["I Korsning"]
["Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(C463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(D463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(E463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(F463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(G463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(H463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(I463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(J463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(K463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(L463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(M463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(N463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(O463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(P463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Q463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(R463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(S463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(T463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(U463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(V463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(W463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(X463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Y463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Z463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AA463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AB463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AC463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AD463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AE463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AF463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AG463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AH463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AI463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AJ463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AK463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AL463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AM463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AN463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AO463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AP463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AQ463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AR463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AS463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AT463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AU463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AV463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AW463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AX463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AY463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AZ463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BA463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BB463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BC463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BD463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BE463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BF463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BG463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BH463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BI463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BJ463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BK463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BL463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BM463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BN463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BO463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BP463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BQ463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BR463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BS463<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""}]
["Nuvärde Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B463<=(Indata!$B$24+Indata!$B$26),B465*B454,\"\")","v":-0.10910066572955968},{"$f":"IF(C463<=(Indata!$B$24+Indata!$B$26),C465*C454,\"\")","v":-0.10872645266119092},{"$f":"IF(D463<=(Indata!$B$24+Indata!$B$26),D465*D454,\"\")","v":-0.10835352313604894},{"$f":"IF(E463<=(Indata!$B$24+Indata!$B$26),E465*E454,\"\")","v":-0.10798187275160658},{"$f":"IF(F463<=(Indata!$B$24+Indata!$B$26),F465*F454,\"\")","v":-0.10761149712043722},{"$f":"IF(G463<=(Indata!$B$24+Indata!$B$26),G465*G454,\"\")","v":-0.10724239187016296},{"$f":"IF(H463<=(Indata!$B$24+Indata!$B$26),H465*H454,\"\")","v":-0.10687455264340315},{"$f":"IF(I463<=(Indata!$B$24+Indata!$B$26),I465*I454,\"\")","v":-0.10650797509772289},{"$f":"IF(J463<=(Indata!$B$24+Indata!$B$26),J465*J454,\"\")","v":-0.10614265490558158},{"$f":"IF(K463<=(Indata!$B$24+Indata!$B$26),K465*K454,\"\")","v":-0.10577858775428223},{"$f":"IF(L463<=(Indata!$B$24+Indata!$B$26),L465*L454,\"\")","v":-0.10541576934592008},{"$f":"IF(M463<=(Indata!$B$24+Indata!$B$26),M465*M454,\"\")","v":-0.10505419539733232},{"$f":"IF(N463<=(Indata!$B$24+Indata!$B$26),N465*N454,\"\")","v":-0.10469386164004713},{"$f":"IF(O463<=(Indata!$B$24+Indata!$B$26),O465*O454,\"\")","v":-0.10433476382023353},{"$f":"IF(P463<=(Indata!$B$24+Indata!$B$26),P465*P454,\"\")","v":-0.10397689769865108},{"$f":"IF(Q463<=(Indata!$B$24+Indata!$B$26),Q465*Q454,\"\")","v":-0.10096307457695104},{"$f":"IF(R463<=(Indata!$B$24+Indata!$B$26),R465*R454,\"\")","v":-9.8036608647184331E-2},{"$f":"IF(S463<=(Indata!$B$24+Indata!$B$26),S465*S454,\"\")","v":-9.5194967816831164E-2},{"$f":"IF(T463<=(Indata!$B$24+Indata!$B$26),T465*T454,\"\")","v":-9.2435693387357812E-2},{"$f":"IF(U463<=(Indata!$B$24+Indata!$B$26),U465*U454,\"\")","v":-8.9756397926854664E-2},{"$f":"IF(V463<=(Indata!$B$24+Indata!$B$26),V465*V454,\"\")","v":-8.7154763204337141E-2},{"$f":"IF(W463<=(Indata!$B$24+Indata!$B$26),W465*W454,\"\")","v":-8.4628538183921589E-2},{"$f":"IF(X463<=(Indata!$B$24+Indata!$B$26),X465*X454,\"\")","v":-8.2175537077141259E-2},{"$f":"IF(Y463<=(Indata!$B$24+Indata!$B$26),Y465*Y454,\"\")","v":-7.9793637451716859E-2},{"$f":"IF(Z463<=(Indata!$B$24+Indata!$B$26),Z465*Z454,\"\")","v":-7.7480778395145333E-2},{"$f":"IF(AA463<=(Indata!$B$24+Indata!$B$26),AA465*AA454,\"\")","v":-7.5234958731517948E-2},{"$f":"IF(AB463<=(Indata!$B$24+Indata!$B$26),AB465*AB454,\"\")","v":-7.305423529002468E-2},{"$f":"IF(AC463<=(Indata!$B$24+Indata!$B$26),AC465*AC454,\"\")","v":-7.0936721223647137E-2},{"$f":"IF(AD463<=(Indata!$B$24+Indata!$B$26),AD465*AD454,\"\")","v":-6.8880584376584897E-2},{"$f":"IF(AE463<=(Indata!$B$24+Indata!$B$26),AE465*AE454,\"\")","v":-6.6884045699002734E-2},{"$f":"IF(AF463<=(Indata!$B$24+Indata!$B$26),AF465*AF454,\"\")","v":-6.4945377707727278E-2},{"$f":"IF(AG463<=(Indata!$B$24+Indata!$B$26),AG465*AG454,\"\")","v":-6.3062902991561282E-2},{"$f":"IF(AH463<=(Indata!$B$24+Indata!$B$26),AH465*AH454,\"\")","v":-6.1234992759921808E-2},{"$f":"IF(AI463<=(Indata!$B$24+Indata!$B$26),AI465*AI454,\"\")","v":-5.9460065433547267E-2},{"$f":"IF(AJ463<=(Indata!$B$24+Indata!$B$26),AJ465*AJ454,\"\")","v":-5.7736585276053146E-2},{"$f":"IF(AK463<=(Indata!$B$24+Indata!$B$26),AK465*AK454,\"\")","v":-5.6063061065153033E-2},{"$f":"IF(AL463<=(Indata!$B$24+Indata!$B$26),AL465*AL454,\"\")","v":-5.4438044802394975E-2},{"$f":"IF(AM463<=(Indata!$B$24+Indata!$B$26),AM465*AM454,\"\")","v":-5.286013046029657E-2},{"$f":"IF(AN463<=(Indata!$B$24+Indata!$B$26),AN465*AN454,\"\")","v":-5.1327952765795236E-2},{"$f":"IF(AO463<=(Indata!$B$24+Indata!$B$26),AO465*AO454,\"\")","v":-4.9840186018960578E-2},{"$f":"IF(AP463<=(Indata!$B$24+Indata!$B$26),AP465*AP454,\"\")","v":-4.8395542945947216E-2},{"$f":"IF(AQ463<=(Indata!$B$24+Indata!$B$26),AQ465*AQ454,\"\")","v":""},{"$f":"IF(AR463<=(Indata!$B$24+Indata!$B$26),AR465*AR454,\"\")","v":""},{"$f":"IF(AS463<=(Indata!$B$24+Indata!$B$26),AS465*AS454,\"\")","v":""},{"$f":"IF(AT463<=(Indata!$B$24+Indata!$B$26),AT465*AT454,\"\")","v":""},{"$f":"IF(AU463<=(Indata!$B$24+Indata!$B$26),AU465*AU454,\"\")","v":""},{"$f":"IF(AV463<=(Indata!$B$24+Indata!$B$26),AV465*AV454,\"\")","v":""},{"$f":"IF(AW463<=(Indata!$B$24+Indata!$B$26),AW465*AW454,\"\")","v":""},{"$f":"IF(AX463<=(Indata!$B$24+Indata!$B$26),AX465*AX454,\"\")","v":""},{"$f":"IF(AY463<=(Indata!$B$24+Indata!$B$26),AY465*AY454,\"\")","v":""},{"$f":"IF(AZ463<=(Indata!$B$24+Indata!$B$26),AZ465*AZ454,\"\")","v":""},{"$f":"IF(BA463<=(Indata!$B$24+Indata!$B$26),BA465*BA454,\"\")","v":""},{"$f":"IF(BB463<=(Indata!$B$24+Indata!$B$26),BB465*BB454,\"\")","v":""},{"$f":"IF(BC463<=(Indata!$B$24+Indata!$B$26),BC465*BC454,\"\")","v":""},{"$f":"IF(BD463<=(Indata!$B$24+Indata!$B$26),BD465*BD454,\"\")","v":""},{"$f":"IF(BE463<=(Indata!$B$24+Indata!$B$26),BE465*BE454,\"\")","v":""},{"$f":"IF(BF463<=(Indata!$B$24+Indata!$B$26),BF465*BF454,\"\")","v":""},{"$f":"IF(BG463<=(Indata!$B$24+Indata!$B$26),BG465*BG454,\"\")","v":""},{"$f":"IF(BH463<=(Indata!$B$24+Indata!$B$26),BH465*BH454,\"\")","v":""},{"$f":"IF(BI463<=(Indata!$B$24+Indata!$B$26),BI465*BI454,\"\")","v":""},{"$f":"IF(BJ463<=(Indata!$B$24+Indata!$B$26),BJ465*BJ454,\"\")","v":""},{"$f":"IF(BK463<=(Indata!$B$24+Indata!$B$26),BK465*BK454,\"\")","v":""},{"$f":"IF(BL463<=(Indata!$B$24+Indata!$B$26),BL465*BL454,\"\")","v":""},{"$f":"IF(BM463<=(Indata!$B$24+Indata!$B$26),BM465*BM454,\"\")","v":""},{"$f":"IF(BN463<=(Indata!$B$24+Indata!$B$26),BN465*BN454,\"\")","v":""},{"$f":"IF(BO463<=(Indata!$B$24+Indata!$B$26),BO465*BO454,\"\")","v":""},{"$f":"IF(BP463<=(Indata!$B$24+Indata!$B$26),BP465*BP454,\"\")","v":""},{"$f":"IF(BQ463<=(Indata!$B$24+Indata!$B$26),BQ465*BQ454,\"\")","v":""},{"$f":"IF(BR463<=(Indata!$B$24+Indata!$B$26),BR465*BR454,\"\")","v":""},{"$f":"IF(BS463<=(Indata!$B$24+Indata!$B$26),BS465*BS454,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, korsning (mkr)",{"$f":"SUM(B466:BS466)","v":-3.4597710457877571}]
[]
["Vid omledning"]
["Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(C463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(D463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(E463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(F463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(G463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(H463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(I463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(J463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(K463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(L463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(M463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(N463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(O463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(P463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Q463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(R463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(S463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(T463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(U463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(V463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(W463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(X463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Y463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Z463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AA463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AB463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AC463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AD463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AE463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AF463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AG463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AH463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AI463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AJ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AK463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AL463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AM463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AN463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AO463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AP463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AQ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AR463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AS463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AT463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AU463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AV463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AW463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AX463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AY463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AZ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BA463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BB463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BC463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BD463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BE463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BF463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BG463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BH463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BI463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BJ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BK463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BL463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BM463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BN463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BO463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BP463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BQ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BR463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BS463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""}]
["Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(C463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(D463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(E463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(F463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(G463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(H463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(I463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(J463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(K463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(L463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(M463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(N463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(O463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(P463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Q463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(R463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(S463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(T463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(U463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(V463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(W463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(X463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Y463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Z463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AA463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AB463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AC463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AD463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AE463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AF463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AG463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AH463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AI463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AJ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AK463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AL463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AM463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AN463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AO463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AP463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AQ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AR463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AS463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AT463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AU463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AV463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AW463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AX463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AY463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AZ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BA463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BB463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BC463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BD463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BE463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BF463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BG463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BH463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BI463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BJ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BK463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BL463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BM463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BN463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BO463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BP463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BQ463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BR463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BS463<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B463<=(Indata!$B$24+Indata!$B$26),B470*B452,\"\")","v":-1.2531204897038513},{"$f":"IF(C463<=(Indata!$B$24+Indata!$B$26),C470*C452,\"\")","v":-1.2324153602953793},{"$f":"IF(D463<=(Indata!$B$24+Indata!$B$26),D470*D452,\"\")","v":-1.2120523387586914},{"$f":"IF(E463<=(Indata!$B$24+Indata!$B$26),E470*E452,\"\")","v":-1.1920257724946837},{"$f":"IF(F463<=(Indata!$B$24+Indata!$B$26),F470*F452,\"\")","v":-1.1723301023013333},{"$f":"IF(G463<=(Indata!$B$24+Indata!$B$26),G470*G452,\"\")","v":-1.1529598608305127},{"$f":"IF(H463<=(Indata!$B$24+Indata!$B$26),H470*H452,\"\")","v":-1.1339096710702992},{"$f":"IF(I463<=(Indata!$B$24+Indata!$B$26),I470*I452,\"\")","v":-1.1151742448523647},{"$f":"IF(J463<=(Indata!$B$24+Indata!$B$26),J470*J452,\"\")","v":-1.0967483813840235},{"$f":"IF(K463<=(Indata!$B$24+Indata!$B$26),K470*K452,\"\")","v":-1.0786269658045409},{"$f":"IF(L463<=(Indata!$B$24+Indata!$B$26),L470*L452,\"\")","v":-1.0608049677652871},{"$f":"IF(M463<=(Indata!$B$24+Indata!$B$26),M470*M452,\"\")","v":-1.04327744003336},{"$f":"IF(N463<=(Indata!$B$24+Indata!$B$26),N470*N452,\"\")","v":-1.0260395171182735},{"$f":"IF(O463<=(Indata!$B$24+Indata!$B$26),O470*O452,\"\")","v":-1.0090864139213409},{"$f":"IF(P463<=(Indata!$B$24+Indata!$B$26),P470*P452,\"\")","v":-0.99241342440737157},{"$f":"IF(Q463<=(Indata!$B$24+Indata!$B$26),Q470*Q452,\"\")","v":-0.96364781790280984},{"$f":"IF(R463<=(Indata!$B$24+Indata!$B$26),R470*R452,\"\")","v":-0.93571599709403264},{"$f":"IF(S463<=(Indata!$B$24+Indata!$B$26),S470*S452,\"\")","v":-0.90859379427971276},{"$f":"IF(T463<=(Indata!$B$24+Indata!$B$26),T470*T452,\"\")","v":-0.88225774227160536},{"$f":"IF(U463<=(Indata!$B$24+Indata!$B$26),U470*U452,\"\")","v":-0.85668505408981954},{"$f":"IF(V463<=(Indata!$B$24+Indata!$B$26),V470*V452,\"\")","v":-0.83185360324663637},{"$f":"IF(W463<=(Indata!$B$24+Indata!$B$26),W470*W452,\"\")","v":-0.8077419046018065},{"$f":"IF(X463<=(Indata!$B$24+Indata!$B$26),X470*X452,\"\")","v":-0.78432909577276866},{"$f":"IF(Y463<=(Indata!$B$24+Indata!$B$26),Y470*Y452,\"\")","v":-0.76159491908370291},{"$f":"IF(Z463<=(Indata!$B$24+Indata!$B$26),Z470*Z452,\"\")","v":-0.73951970403779832},{"$f":"IF(AA463<=(Indata!$B$24+Indata!$B$26),AA470*AA452,\"\")","v":-0.71808435029757212},{"$f":"IF(AB463<=(Indata!$B$24+Indata!$B$26),AB470*AB452,\"\")","v":-0.69727031115851212},{"$f":"IF(AC463<=(Indata!$B$24+Indata!$B$26),AC470*AC452,\"\")","v":-0.67705957750174361},{"$f":"IF(AD463<=(Indata!$B$24+Indata!$B$26),AD470*AD452,\"\")","v":-0.65743466221183799},{"$f":"IF(AE463<=(Indata!$B$24+Indata!$B$26),AE470*AE452,\"\")","v":-0.63837858504627754},{"$f":"IF(AF463<=(Indata!$B$24+Indata!$B$26),AF470*AF452,\"\")","v":-0.61987485794348685},{"$f":"IF(AG463<=(Indata!$B$24+Indata!$B$26),AG470*AG452,\"\")","v":-0.60190747075671902},{"$f":"IF(AH463<=(Indata!$B$24+Indata!$B$26),AH470*AH452,\"\")","v":-0.58446087740145192},{"$f":"IF(AI463<=(Indata!$B$24+Indata!$B$26),AI470*AI452,\"\")","v":-0.56751998240430823},{"$f":"IF(AJ463<=(Indata!$B$24+Indata!$B$26),AJ470*AJ452,\"\")","v":-0.55107012784186449},{"$f":"IF(AK463<=(Indata!$B$24+Indata!$B$26),AK470*AK452,\"\")","v":-0.53509708065804218},{"$f":"IF(AL463<=(Indata!$B$24+Indata!$B$26),AL470*AL452,\"\")","v":-0.51958702034911353},{"$f":"IF(AM463<=(Indata!$B$24+Indata!$B$26),AM470*AM452,\"\")","v":-0.50452652700566092},{"$f":"IF(AN463<=(Indata!$B$24+Indata!$B$26),AN470*AN452,\"\")","v":-0.48990256970114904},{"$f":"IF(AO463<=(Indata!$B$24+Indata!$B$26),AO470*AO452,\"\")","v":-0.47570249521705776},{"$f":"IF(AP463<=(Indata!$B$24+Indata!$B$26),AP470*AP452,\"\")","v":-0.46191401709482405},{"$f":"IF(AQ463<=(Indata!$B$24+Indata!$B$26),AQ470*AQ452,\"\")","v":""},{"$f":"IF(AR463<=(Indata!$B$24+Indata!$B$26),AR470*AR452,\"\")","v":""},{"$f":"IF(AS463<=(Indata!$B$24+Indata!$B$26),AS470*AS452,\"\")","v":""},{"$f":"IF(AT463<=(Indata!$B$24+Indata!$B$26),AT470*AT452,\"\")","v":""},{"$f":"IF(AU463<=(Indata!$B$24+Indata!$B$26),AU470*AU452,\"\")","v":""},{"$f":"IF(AV463<=(Indata!$B$24+Indata!$B$26),AV470*AV452,\"\")","v":""},{"$f":"IF(AW463<=(Indata!$B$24+Indata!$B$26),AW470*AW452,\"\")","v":""},{"$f":"IF(AX463<=(Indata!$B$24+Indata!$B$26),AX470*AX452,\"\")","v":""},{"$f":"IF(AY463<=(Indata!$B$24+Indata!$B$26),AY470*AY452,\"\")","v":""},{"$f":"IF(AZ463<=(Indata!$B$24+Indata!$B$26),AZ470*AZ452,\"\")","v":""},{"$f":"IF(BA463<=(Indata!$B$24+Indata!$B$26),BA470*BA452,\"\")","v":""},{"$f":"IF(BB463<=(Indata!$B$24+Indata!$B$26),BB470*BB452,\"\")","v":""},{"$f":"IF(BC463<=(Indata!$B$24+Indata!$B$26),BC470*BC452,\"\")","v":""},{"$f":"IF(BD463<=(Indata!$B$24+Indata!$B$26),BD470*BD452,\"\")","v":""},{"$f":"IF(BE463<=(Indata!$B$24+Indata!$B$26),BE470*BE452,\"\")","v":""},{"$f":"IF(BF463<=(Indata!$B$24+Indata!$B$26),BF470*BF452,\"\")","v":""},{"$f":"IF(BG463<=(Indata!$B$24+Indata!$B$26),BG470*BG452,\"\")","v":""},{"$f":"IF(BH463<=(Indata!$B$24+Indata!$B$26),BH470*BH452,\"\")","v":""},{"$f":"IF(BI463<=(Indata!$B$24+Indata!$B$26),BI470*BI452,\"\")","v":""},{"$f":"IF(BJ463<=(Indata!$B$24+Indata!$B$26),BJ470*BJ452,\"\")","v":""},{"$f":"IF(BK463<=(Indata!$B$24+Indata!$B$26),BK470*BK452,\"\")","v":""},{"$f":"IF(BL463<=(Indata!$B$24+Indata!$B$26),BL470*BL452,\"\")","v":""},{"$f":"IF(BM463<=(Indata!$B$24+Indata!$B$26),BM470*BM452,\"\")","v":""},{"$f":"IF(BN463<=(Indata!$B$24+Indata!$B$26),BN470*BN452,\"\")","v":""},{"$f":"IF(BO463<=(Indata!$B$24+Indata!$B$26),BO470*BO452,\"\")","v":""},{"$f":"IF(BP463<=(Indata!$B$24+Indata!$B$26),BP470*BP452,\"\")","v":""},{"$f":"IF(BQ463<=(Indata!$B$24+Indata!$B$26),BQ470*BQ452,\"\")","v":""},{"$f":"IF(BR463<=(Indata!$B$24+Indata!$B$26),BR470*BR452,\"\")","v":""},{"$f":"IF(BS463<=(Indata!$B$24+Indata!$B$26),BS470*BS452,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B463<=(Indata!$B$24+Indata!$B$26),B471*B453,\"\")","v":-0.55751832005988655},{"$f":"IF(C463<=(Indata!$B$24+Indata!$B$26),C471*C453,\"\")","v":-0.54485969153678782},{"$f":"IF(D463<=(Indata!$B$24+Indata!$B$26),D471*D453,\"\")","v":-0.53248848114923764},{"$f":"IF(E463<=(Indata!$B$24+Indata!$B$26),E471*E453,\"\")","v":-0.52039816297821639},{"$f":"IF(F463<=(Indata!$B$24+Indata!$B$26),F471*F453,\"\")","v":-0.50858235927774487},{"$f":"IF(G463<=(Indata!$B$24+Indata!$B$26),G471*G453,\"\")","v":-0.49703483711056917},{"$f":"IF(H463<=(Indata!$B$24+Indata!$B$26),H471*H453,\"\")","v":-0.48574950506023268},{"$f":"IF(I463<=(Indata!$B$24+Indata!$B$26),I471*I453,\"\")","v":-0.47472041001780241},{"$f":"IF(J463<=(Indata!$B$24+Indata!$B$26),J471*J453,\"\")","v":-0.46394173404155276},{"$f":"IF(K463<=(Indata!$B$24+Indata!$B$26),K471*K453,\"\")","v":-0.45340779128795239},{"$f":"IF(L463<=(Indata!$B$24+Indata!$B$26),L471*L453,\"\")","v":-0.4431130250123323},{"$f":"IF(M463<=(Indata!$B$24+Indata!$B$26),M471*M453,\"\")","v":-0.43305200463765614},{"$f":"IF(N463<=(Indata!$B$24+Indata!$B$26),N471*N453,\"\")","v":-0.42321942288984477},{"$f":"IF(O463<=(Indata!$B$24+Indata!$B$26),O471*O453,\"\")","v":-0.41361009299814311},{"$f":"IF(P463<=(Indata!$B$24+Indata!$B$26),P471*P453,\"\")","v":-0.40421894595905489},{"$f":"IF(Q463<=(Indata!$B$24+Indata!$B$26),Q471*Q453,\"\")","v":-0.39054970624063279},{"$f":"IF(R463<=(Indata!$B$24+Indata!$B$26),R471*R453,\"\")","v":-0.37734271134360658},{"$f":"IF(S463<=(Indata!$B$24+Indata!$B$26),S471*S453,\"\")","v":-0.36458232980058614},{"$f":"IF(T463<=(Indata!$B$24+Indata!$B$26),T471*T453,\"\")","v":-0.35225345874452768},{"$f":"IF(U463<=(Indata!$B$24+Indata!$B$26),U471*U453,\"\")","v":-0.34034150603336011},{"$f":"IF(V463<=(Indata!$B$24+Indata!$B$26),V471*V453,\"\")","v":-0.32883237297909185},{"$f":"IF(W463<=(Indata!$B$24+Indata!$B$26),W471*W453,\"\")","v":-0.31771243766095841},{"$f":"IF(X463<=(Indata!$B$24+Indata!$B$26),X471*X453,\"\")","v":-0.3069685388028584},{"$f":"IF(Y463<=(Indata!$B$24+Indata!$B$26),Y471*Y453,\"\")","v":-0.29658796019599848},{"$f":"IF(Z463<=(Indata!$B$24+Indata!$B$26),Z471*Z453,\"\")","v":-0.28655841564830764},{"$f":"IF(AA463<=(Indata!$B$24+Indata!$B$26),AA471*AA453,\"\")","v":-0.27686803444280933},{"$f":"IF(AB463<=(Indata!$B$24+Indata!$B$26),AB471*AB453,\"\")","v":-0.26750534728773856},{"$f":"IF(AC463<=(Indata!$B$24+Indata!$B$26),AC471*AC453,\"\")","v":-0.25845927274177638},{"$f":"IF(AD463<=(Indata!$B$24+Indata!$B$26),AD471*AD453,\"\")","v":-0.24971910409833467},{"$f":"IF(AE463<=(Indata!$B$24+Indata!$B$26),AE471*AE453,\"\")","v":-0.24127449671336693},{"$f":"IF(AF463<=(Indata!$B$24+Indata!$B$26),AF471*AF453,\"\")","v":-0.2331154557617072},{"$f":"IF(AG463<=(Indata!$B$24+Indata!$B$26),AG471*AG453,\"\")","v":-0.22523232440744656},{"$f":"IF(AH463<=(Indata!$B$24+Indata!$B$26),AH471*AH453,\"\")","v":-0.21761577237434454},{"$f":"IF(AI463<=(Indata!$B$24+Indata!$B$26),AI471*AI453,\"\")","v":-0.21025678490274835},{"$f":"IF(AJ463<=(Indata!$B$24+Indata!$B$26),AJ471*AJ453,\"\")","v":-0.20314665207995011},{"$f":"IF(AK463<=(Indata!$B$24+Indata!$B$26),AK471*AK453,\"\")","v":-0.19627695853135274},{"$f":"IF(AL463<=(Indata!$B$24+Indata!$B$26),AL471*AL453,\"\")","v":-0.18963957346024424},{"$f":"IF(AM463<=(Indata!$B$24+Indata!$B$26),AM471*AM453,\"\")","v":-0.18322664102439062},{"$f":"IF(AN463<=(Indata!$B$24+Indata!$B$26),AN471*AN453,\"\")","v":-0.17703057103805858},{"$f":"IF(AO463<=(Indata!$B$24+Indata!$B$26),AO471*AO453,\"\")","v":-0.17104402998846238},{"$f":"IF(AP463<=(Indata!$B$24+Indata!$B$26),AP471*AP453,\"\")","v":-0.16525993235600231},{"$f":"IF(AQ463<=(Indata!$B$24+Indata!$B$26),AQ471*AQ453,\"\")","v":""},{"$f":"IF(AR463<=(Indata!$B$24+Indata!$B$26),AR471*AR453,\"\")","v":""},{"$f":"IF(AS463<=(Indata!$B$24+Indata!$B$26),AS471*AS453,\"\")","v":""},{"$f":"IF(AT463<=(Indata!$B$24+Indata!$B$26),AT471*AT453,\"\")","v":""},{"$f":"IF(AU463<=(Indata!$B$24+Indata!$B$26),AU471*AU453,\"\")","v":""},{"$f":"IF(AV463<=(Indata!$B$24+Indata!$B$26),AV471*AV453,\"\")","v":""},{"$f":"IF(AW463<=(Indata!$B$24+Indata!$B$26),AW471*AW453,\"\")","v":""},{"$f":"IF(AX463<=(Indata!$B$24+Indata!$B$26),AX471*AX453,\"\")","v":""},{"$f":"IF(AY463<=(Indata!$B$24+Indata!$B$26),AY471*AY453,\"\")","v":""},{"$f":"IF(AZ463<=(Indata!$B$24+Indata!$B$26),AZ471*AZ453,\"\")","v":""},{"$f":"IF(BA463<=(Indata!$B$24+Indata!$B$26),BA471*BA453,\"\")","v":""},{"$f":"IF(BB463<=(Indata!$B$24+Indata!$B$26),BB471*BB453,\"\")","v":""},{"$f":"IF(BC463<=(Indata!$B$24+Indata!$B$26),BC471*BC453,\"\")","v":""},{"$f":"IF(BD463<=(Indata!$B$24+Indata!$B$26),BD471*BD453,\"\")","v":""},{"$f":"IF(BE463<=(Indata!$B$24+Indata!$B$26),BE471*BE453,\"\")","v":""},{"$f":"IF(BF463<=(Indata!$B$24+Indata!$B$26),BF471*BF453,\"\")","v":""},{"$f":"IF(BG463<=(Indata!$B$24+Indata!$B$26),BG471*BG453,\"\")","v":""},{"$f":"IF(BH463<=(Indata!$B$24+Indata!$B$26),BH471*BH453,\"\")","v":""},{"$f":"IF(BI463<=(Indata!$B$24+Indata!$B$26),BI471*BI453,\"\")","v":""},{"$f":"IF(BJ463<=(Indata!$B$24+Indata!$B$26),BJ471*BJ453,\"\")","v":""},{"$f":"IF(BK463<=(Indata!$B$24+Indata!$B$26),BK471*BK453,\"\")","v":""},{"$f":"IF(BL463<=(Indata!$B$24+Indata!$B$26),BL471*BL453,\"\")","v":""},{"$f":"IF(BM463<=(Indata!$B$24+Indata!$B$26),BM471*BM453,\"\")","v":""},{"$f":"IF(BN463<=(Indata!$B$24+Indata!$B$26),BN471*BN453,\"\")","v":""},{"$f":"IF(BO463<=(Indata!$B$24+Indata!$B$26),BO471*BO453,\"\")","v":""},{"$f":"IF(BP463<=(Indata!$B$24+Indata!$B$26),BP471*BP453,\"\")","v":""},{"$f":"IF(BQ463<=(Indata!$B$24+Indata!$B$26),BQ471*BQ453,\"\")","v":""},{"$f":"IF(BR463<=(Indata!$B$24+Indata!$B$26),BR471*BR453,\"\")","v":""},{"$f":"IF(BS463<=(Indata!$B$24+Indata!$B$26),BS471*BS453,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, omledning (mkr)",{"$f":"SUM(B472:BS473)","v":-48.526030268387281}]
[]
[]
["Tidskostnader för personer"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B478+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN478+1","v":2096},{"$f":"BO478+1","v":2097},{"$f":"BP478+1","v":2098},{"$f":"BQ478+1","v":2099},{"$f":"BR478+1","v":2100}]
["I Korsning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),B480*B454,\"\")","v":0.32430018422323137},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),C480*C454,\"\")","v":0.32318784117565041},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),D480*D454,\"\")","v":0.32207931344213853},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),E480*E454,\"\")","v":0.320974587936246},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),F480*F454,\"\")","v":0.31987365161640952},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),G480*G454,\"\")","v":0.31877649148579751},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),H480*H454,\"\")","v":0.31768309459215766},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),I480*I454,\"\")","v":0.31659344802766376},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),J480*J454,\"\")","v":0.31550753892876271},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),K480*K454,\"\")","v":0.31442535447602371},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),L480*L454,\"\")","v":0.31334688189398568},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),M480*M454,\"\")","v":0.31227210845100783},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),N480*N454,\"\")","v":0.31120102145911815},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),O480*O454,\"\")","v":0.31013360827386427},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),P480*P454,\"\")","v":0.30906985629416395},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),Q480*Q454,\"\")","v":0.30011130973491279},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),R480*R454,\"\")","v":0.29141243119187177},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),S480*S454,\"\")","v":0.28296569405587552},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),T480*T454,\"\")","v":0.27476378988034295},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),U480*U454,\"\")","v":0.26679962205772423},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),V480*V454,\"\")","v":0.2590662996792395},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),W480*W454,\"\")","v":0.25155713157259491},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),X480*X454,\"\")","v":0.24426562051251974},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),Y480*Y454,\"\")","v":0.2371854575991133},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),Z480*Z454,\"\")","v":0.23031051679913894},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),AA480*AA454,\"\")","v":0.22363484964554073},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),AB480*AB454,\"\")","v":0.21715268009059754},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),AC480*AC454,\"\")","v":0.21085839950826135},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),AD480*AD454,\"\")","v":0.2047465618413552},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),AE480*AE454,\"\")","v":0.19881187888943189},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),AF480*AF454,\"\")","v":0.19304921573321643},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),AG480*AG454,\"\")","v":0.18745358629167397},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),AH480*AH454,\"\")","v":0.18202014900785729},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),AI480*AI454,\"\")","v":0.17674420265980345},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),AJ480*AJ454,\"\")","v":0.17162118229285264},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),AK480*AK454,\"\")","v":0.16664665526987135},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),AL480*AL454,\"\")","v":0.16181631743596203},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),AM480*AM454,\"\")","v":0.15712598939433994},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),AN480*AN454,\"\")","v":0.15257161289015622},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),AO480*AO454,\"\")","v":0.14814924729913717},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),AP480*AP454,\"\")","v":0.1438550662180027},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),AQ480*AQ454,\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),AR480*AR454,\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),AS480*AS454,\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),AT480*AT454,\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),AU480*AU454,\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),AV480*AV454,\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),AW480*AW454,\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),AX480*AX454,\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),AY480*AY454,\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),AZ480*AZ454,\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),BA480*BA454,\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),BB480*BB454,\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),BC480*BC454,\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),BD480*BD454,\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),BE480*BE454,\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),BF480*BF454,\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),BG480*BG454,\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),BH480*BH454,\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),BI480*BI454,\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),BJ480*BJ454,\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),BK480*BK454,\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),BL480*BL454,\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),BM480*BM454,\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),BN480*BN454,\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),BO480*BO454,\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),BP480*BP454,\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),BQ480*BQ454,\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),BR480*BR454,\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),BS480*BS454,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),B481*B455,\"\")","v":3.7313491027011987E-2},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),C481*C455,\"\")","v":3.6951746291557265E-2},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),D481*D455,\"\")","v":3.6593508578630536E-2},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),E481*E455,\"\")","v":3.6238743888546907E-2},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),F481*F455,\"\")","v":3.5887418551239725E-2},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),G481*G455,\"\")","v":3.5539499223065034E-2},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),H481*H455,\"\")","v":3.5194952883636922E-2},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),I481*I455,\"\")","v":3.485374683269369E-2},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),J481*J455,\"\")","v":3.451584868699429E-2},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),K481*K455,\"\")","v":3.4181226377244918E-2},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),L481*L455,\"\")","v":3.3849848145055303E-2},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),M481*M455,\"\")","v":3.3521682539924685E-2},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),N481*N455,\"\")","v":3.3196698416256838E-2},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),O481*O455,\"\")","v":3.2874864930404091E-2},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),P481*P455,\"\")","v":3.2556151537740045E-2},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),Q481*Q455,\"\")","v":3.1455218877043528E-2},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),R481*R455,\"\")","v":3.0391515823230464E-2},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),S481*S455,\"\")","v":2.936378340408741E-2},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),T481*T455,\"\")","v":2.8370805221340493E-2},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),U481*U455,\"\")","v":2.7411406010957002E-2},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),V481*V455,\"\")","v":2.6484450252132367E-2},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),W481*W455,\"\")","v":2.5588840823316302E-2},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),X481*X455,\"\")","v":2.4723517703687251E-2},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),Y481*Y455,\"\")","v":2.3887456718538411E-2},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),Z481*Z455,\"\")","v":2.3079668327090248E-2},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),AA481*AA455,\"\")","v":2.2299196451294929E-2},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),AB481*AB455,\"\")","v":2.1545117344246311E-2},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),AC481*AC455,\"\")","v":2.0816538496856336E-2},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),AD481*AD455,\"\")","v":2.0112597581503709E-2},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),AE481*AE455,\"\")","v":1.9432461431404556E-2},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),AF481*AF455,\"\")","v":1.8775325054497156E-2},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),AG481*AG455,\"\")","v":1.8140410680673579E-2},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),AH481*AH455,\"\")","v":1.7526966841230517E-2},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),AI481*AI455,\"\")","v":1.6934267479449774E-2},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),AJ481*AJ455,\"\")","v":1.6361611091255824E-2},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),AK481*AK455,\"\")","v":1.580831989493316E-2},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),AL481*AL455,\"\")","v":1.5273739028920931E-2},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),AM481*AM455,\"\")","v":1.4757235776735201E-2},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),AN481*AN455,\"\")","v":1.4258198818101647E-2},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),AO481*AO455,\"\")","v":1.377603750541222E-2},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),AP481*AP455,\"\")","v":1.3310181164649486E-2},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),AQ481*AQ455,\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),AR481*AR455,\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),AS481*AS455,\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),AT481*AT455,\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),AU481*AU455,\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),AV481*AV455,\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),AW481*AW455,\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),AX481*AX455,\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),AY481*AY455,\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),AZ481*AZ455,\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),BA481*BA455,\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),BB481*BB455,\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),BC481*BC455,\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),BD481*BD455,\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),BE481*BE455,\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),BF481*BF455,\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),BG481*BG455,\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),BH481*BH455,\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),BI481*BI455,\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),BJ481*BJ455,\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),BK481*BK455,\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),BL481*BL455,\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),BM481*BM455,\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),BN481*BN455,\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),BO481*BO455,\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),BP481*BP455,\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),BQ481*BQ455,\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),BR481*BR455,\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),BS481*BS455,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B482:BS483)","v":11.357274745540208}]
[]
["Vid omledning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),B487*B452,\"\")","v":-4.7472370944781872},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),C487*C452,\"\")","v":-4.6687991795438464},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),D487*D452,\"\")","v":-4.5916572829833102},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),E487*E452,\"\")","v":-4.5157899908716059},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),F487*F452,\"\")","v":-4.441176243102964},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),G487*G452,\"\")","v":-4.367795327544707},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),H487*H452,\"\")","v":-4.2956268742877457},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),I487*I452,\"\")","v":-4.224650849992063},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),J487*J452,\"\")","v":-4.1548475523256343},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),K487*K452,\"\")","v":-4.0861976044952328},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),L487*L452,\"\")","v":-4.0186819498675943},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),M487*M452,\"\")","v":-3.9522818466794609},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),N487*N452,\"\")","v":-3.8869788628350315},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),O487*O452,\"\")","v":-3.8227548707893706},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),P487*P452,\"\")","v":-3.7595920425163554},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),Q487*Q452,\"\")","v":-3.6506183601245765},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),R487*R452,\"\")","v":-3.5448033351934289},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),S487*S452,\"\")","v":-3.4420554124341987},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),T487*T452,\"\")","v":-3.3422856903346574},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),U487*U452,\"\")","v":-3.2454078442380001},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),V487*V452,\"\")","v":-3.1513380516513916},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),W487*W452,\"\")","v":-3.0599949197194678},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),X487*X452,\"\")","v":-2.9712994148000629},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),Y487*Y452,\"\")","v":-2.8851747940812205},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),Z487*Z452,\"\")","v":-2.8015465391803152},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),AA487*AA452,\"\")","v":-2.7203422916678415},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),AB487*AB452,\"\")","v":-2.6414917904600785},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),AC487*AC452,\"\")","v":-2.5649268110264529},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),AD487*AD452,\"\")","v":-2.4905811063590191},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),AE487*AE452,\"\")","v":-2.4183903496529608},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),AF487*AF452,\"\")","v":-2.3482920786485271},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),AG487*AG452,\"\")","v":-2.2802256415862505},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),AH487*AH452,\"\")","v":-2.2141321447286781},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),AI487*AI452,\"\")","v":-2.149954401403209},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),AJ487*AJ452,\"\")","v":-2.0876368825219567},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),AK487*AK452,\"\")","v":-2.0271256685358123},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),AL487*AL452,\"\")","v":-1.9683684027811512},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),AM487*AM452,\"\")","v":-1.9113142461787993},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),AN487*AN452,\"\")","v":-1.8559138332460805},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),AO487*AO452,\"\")","v":-1.802119229383875},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),AP487*AP452,\"\")","v":-1.7498838894017332},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),AQ487*AQ452,\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),AR487*AR452,\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),AS487*AS452,\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),AT487*AT452,\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),AU487*AU452,\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),AV487*AV452,\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),AW487*AW452,\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),AX487*AX452,\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),AY487*AY452,\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),AZ487*AZ452,\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),BA487*BA452,\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),BB487*BB452,\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),BC487*BC452,\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),BD487*BD452,\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),BE487*BE452,\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),BF487*BF452,\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),BG487*BG452,\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),BH487*BH452,\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),BI487*BI452,\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),BJ487*BJ452,\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),BK487*BK452,\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),BL487*BL452,\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),BM487*BM452,\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),BN487*BN452,\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),BO487*BO452,\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),BP487*BP452,\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),BQ487*BQ452,\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),BR487*BR452,\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),BS487*BS452,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B478<=(Indata!$B$24+Indata!$B$26),B488*B453,\"\")","v":-1.9814062317190586},{"$f":"IF(C478<=(Indata!$B$24+Indata!$B$26),C488*C453,\"\")","v":-1.936417781047177},{"$f":"IF(D478<=(Indata!$B$24+Indata!$B$26),D488*D453,\"\")","v":-1.8924508072746085},{"$f":"IF(E478<=(Indata!$B$24+Indata!$B$26),E488*E453,\"\")","v":-1.8494821174476008},{"$f":"IF(F478<=(Indata!$B$24+Indata!$B$26),F488*F453,\"\")","v":-1.8074890452156991},{"$f":"IF(G478<=(Indata!$B$24+Indata!$B$26),G488*G453,\"\")","v":-1.7664494388750533},{"$f":"IF(H478<=(Indata!$B$24+Indata!$B$26),H488*H453,\"\")","v":-1.7263416496832045},{"$f":"IF(I478<=(Indata!$B$24+Indata!$B$26),I488*I453,\"\")","v":-1.6871445204391902},{"$f":"IF(J478<=(Indata!$B$24+Indata!$B$26),J488*J453,\"\")","v":-1.6488373743229379},{"$f":"IF(K478<=(Indata!$B$24+Indata!$B$26),K488*K453,\"\")","v":-1.6114000039880696},{"$f":"IF(L478<=(Indata!$B$24+Indata!$B$26),L488*L453,\"\")","v":-1.5748126609023505},{"$f":"IF(M478<=(Indata!$B$24+Indata!$B$26),M488*M453,\"\")","v":-1.5390560449301716},{"$f":"IF(N478<=(Indata!$B$24+Indata!$B$26),N488*N453,\"\")","v":-1.5041112941515644},{"$f":"IF(O478<=(Indata!$B$24+Indata!$B$26),O488*O453,\"\")","v":-1.4699599749123746},{"$f":"IF(P478<=(Indata!$B$24+Indata!$B$26),P488*P453,\"\")","v":-1.4365840721003547},{"$f":"IF(Q478<=(Indata!$B$24+Indata!$B$26),Q488*Q453,\"\")","v":-1.3880039343964781},{"$f":"IF(R478<=(Indata!$B$24+Indata!$B$26),R488*R453,\"\")","v":-1.3410666032816216},{"$f":"IF(S478<=(Indata!$B$24+Indata!$B$26),S488*S453,\"\")","v":-1.2957165249097795},{"$f":"IF(T478<=(Indata!$B$24+Indata!$B$26),T488*T453,\"\")","v":-1.2519000240674198},{"$f":"IF(U478<=(Indata!$B$24+Indata!$B$26),U488*U453,\"\")","v":-1.20956524064485},{"$f":"IF(V478<=(Indata!$B$24+Indata!$B$26),V488*V453,\"\")","v":-1.1686620682558937},{"$f":"IF(W478<=(Indata!$B$24+Indata!$B$26),W488*W453,\"\")","v":-1.1291420949332309},{"$f":"IF(X478<=(Indata!$B$24+Indata!$B$26),X488*X453,\"\")","v":-1.0909585458292088},{"$f":"IF(Y478<=(Indata!$B$24+Indata!$B$26),Y488*Y453,\"\")","v":-1.054066227854308},{"$f":"IF(Z478<=(Indata!$B$24+Indata!$B$26),Z488*Z453,\"\")","v":-1.0184214761877373},{"$f":"IF(AA478<=(Indata!$B$24+Indata!$B$26),AA488*AA453,\"\")","v":-0.9839821025968476},{"$f":"IF(AB478<=(Indata!$B$24+Indata!$B$26),AB488*AB453,\"\")","v":-0.95070734550420088},{"$f":"IF(AC478<=(Indata!$B$24+Indata!$B$26),AC488*AC453,\"\")","v":-0.91855782174318912},{"$f":"IF(AD478<=(Indata!$B$24+Indata!$B$26),AD488*AD453,\"\")","v":-0.88749547994511035},{"$f":"IF(AE478<=(Indata!$B$24+Indata!$B$26),AE488*AE453,\"\")","v":-0.85748355550252231},{"$f":"IF(AF478<=(Indata!$B$24+Indata!$B$26),AF488*AF453,\"\")","v":-0.82848652705557724},{"$f":"IF(AG478<=(Indata!$B$24+Indata!$B$26),AG488*AG453,\"\")","v":-0.80047007444983309},{"$f":"IF(AH478<=(Indata!$B$24+Indata!$B$26),AH488*AH453,\"\")","v":-0.77340103811578076},{"$f":"IF(AI478<=(Indata!$B$24+Indata!$B$26),AI488*AI453,\"\")","v":-0.7472473798220105},{"$f":"IF(AJ478<=(Indata!$B$24+Indata!$B$26),AJ488*AJ453,\"\")","v":-0.72197814475556576},{"$f":"IF(AK478<=(Indata!$B$24+Indata!$B$26),AK488*AK453,\"\")","v":-0.69756342488460454},{"$f":"IF(AL478<=(Indata!$B$24+Indata!$B$26),AL488*AL453,\"\")","v":-0.67397432356000453},{"$f":"IF(AM478<=(Indata!$B$24+Indata!$B$26),AM488*AM453,\"\")","v":-0.65118292131401423},{"$f":"IF(AN478<=(Indata!$B$24+Indata!$B$26),AN488*AN453,\"\")","v":-0.62916224281547273},{"$f":"IF(AO478<=(Indata!$B$24+Indata!$B$26),AO488*AO453,\"\")","v":-0.60788622494248568},{"$f":"IF(AP478<=(Indata!$B$24+Indata!$B$26),AP488*AP453,\"\")","v":-0.58732968593476875},{"$f":"IF(AQ478<=(Indata!$B$24+Indata!$B$26),AQ488*AQ453,\"\")","v":""},{"$f":"IF(AR478<=(Indata!$B$24+Indata!$B$26),AR488*AR453,\"\")","v":""},{"$f":"IF(AS478<=(Indata!$B$24+Indata!$B$26),AS488*AS453,\"\")","v":""},{"$f":"IF(AT478<=(Indata!$B$24+Indata!$B$26),AT488*AT453,\"\")","v":""},{"$f":"IF(AU478<=(Indata!$B$24+Indata!$B$26),AU488*AU453,\"\")","v":""},{"$f":"IF(AV478<=(Indata!$B$24+Indata!$B$26),AV488*AV453,\"\")","v":""},{"$f":"IF(AW478<=(Indata!$B$24+Indata!$B$26),AW488*AW453,\"\")","v":""},{"$f":"IF(AX478<=(Indata!$B$24+Indata!$B$26),AX488*AX453,\"\")","v":""},{"$f":"IF(AY478<=(Indata!$B$24+Indata!$B$26),AY488*AY453,\"\")","v":""},{"$f":"IF(AZ478<=(Indata!$B$24+Indata!$B$26),AZ488*AZ453,\"\")","v":""},{"$f":"IF(BA478<=(Indata!$B$24+Indata!$B$26),BA488*BA453,\"\")","v":""},{"$f":"IF(BB478<=(Indata!$B$24+Indata!$B$26),BB488*BB453,\"\")","v":""},{"$f":"IF(BC478<=(Indata!$B$24+Indata!$B$26),BC488*BC453,\"\")","v":""},{"$f":"IF(BD478<=(Indata!$B$24+Indata!$B$26),BD488*BD453,\"\")","v":""},{"$f":"IF(BE478<=(Indata!$B$24+Indata!$B$26),BE488*BE453,\"\")","v":""},{"$f":"IF(BF478<=(Indata!$B$24+Indata!$B$26),BF488*BF453,\"\")","v":""},{"$f":"IF(BG478<=(Indata!$B$24+Indata!$B$26),BG488*BG453,\"\")","v":""},{"$f":"IF(BH478<=(Indata!$B$24+Indata!$B$26),BH488*BH453,\"\")","v":""},{"$f":"IF(BI478<=(Indata!$B$24+Indata!$B$26),BI488*BI453,\"\")","v":""},{"$f":"IF(BJ478<=(Indata!$B$24+Indata!$B$26),BJ488*BJ453,\"\")","v":""},{"$f":"IF(BK478<=(Indata!$B$24+Indata!$B$26),BK488*BK453,\"\")","v":""},{"$f":"IF(BL478<=(Indata!$B$24+Indata!$B$26),BL488*BL453,\"\")","v":""},{"$f":"IF(BM478<=(Indata!$B$24+Indata!$B$26),BM488*BM453,\"\")","v":""},{"$f":"IF(BN478<=(Indata!$B$24+Indata!$B$26),BN488*BN453,\"\")","v":""},{"$f":"IF(BO478<=(Indata!$B$24+Indata!$B$26),BO488*BO453,\"\")","v":""},{"$f":"IF(BP478<=(Indata!$B$24+Indata!$B$26),BP488*BP453,\"\")","v":""},{"$f":"IF(BQ478<=(Indata!$B$24+Indata!$B$26),BQ488*BQ453,\"\")","v":""},{"$f":"IF(BR478<=(Indata!$B$24+Indata!$B$26),BR488*BR453,\"\")","v":""},{"$f":"IF(BS478<=(Indata!$B$24+Indata!$B$26),BS488*BS453,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B489:BS490)","v":-180.55564475196479}]
[]
[]
["Tidskostnader för gods"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B495+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN495+1","v":2096},{"$f":"BO495+1","v":2097},{"$f":"BP495+1","v":2098},{"$f":"BQ495+1","v":2099},{"$f":"BR495+1","v":2100}]
["I Korsning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(C495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(D495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(E495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(F495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(G495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(H495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(I495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(J495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(K495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(L495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(M495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(N495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(O495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(P495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Q495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(R495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(S495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(T495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(U495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(V495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(W495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(X495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Y495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Z495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AA495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AB495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AC495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AD495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AE495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AF495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AG495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AH495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AI495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AJ495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AK495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AL495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AM495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AN495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AO495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AP495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AQ495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AR495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AS495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AT495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AU495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AV495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AW495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AX495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AY495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AZ495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BA495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BB495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BC495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BD495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BE495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BF495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BG495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BH495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BI495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BJ495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BK495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BL495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BM495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BN495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BO495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BP495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BQ495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BR495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BS495<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B495<=(Indata!$B$24+Indata!$B$26),B497*B448,\"\")","v":1.827163625515478E-2},{"$f":"IF(C495<=(Indata!$B$24+Indata!$B$26),C497*C448,\"\")","v":1.8001942574167842E-2},{"$f":"IF(D495<=(Indata!$B$24+Indata!$B$26),D497*D448,\"\")","v":1.7736229635822044E-2},{"$f":"IF(E495<=(Indata!$B$24+Indata!$B$26),E497*E448,\"\")","v":1.7474438683412672E-2},{"$f":"IF(F495<=(Indata!$B$24+Indata!$B$26),F497*F448,\"\")","v":1.7216511827497921E-2},{"$f":"IF(G495<=(Indata!$B$24+Indata!$B$26),G497*G448,\"\")","v":1.6962392033097837E-2},{"$f":"IF(H495<=(Indata!$B$24+Indata!$B$26),H497*H448,\"\")","v":1.6712023107082297E-2},{"$f":"IF(I495<=(Indata!$B$24+Indata!$B$26),I497*I448,\"\")","v":1.6465349685745104E-2},{"$f":"IF(J495<=(Indata!$B$24+Indata!$B$26),J497*J448,\"\")","v":1.6222317222561462E-2},{"$f":"IF(K495<=(Indata!$B$24+Indata!$B$26),K497*K448,\"\")","v":1.5982871976126235E-2},{"$f":"IF(L495<=(Indata!$B$24+Indata!$B$26),L497*L448,\"\")","v":1.5746960998270134E-2},{"$f":"IF(M495<=(Indata!$B$24+Indata!$B$26),M497*M448,\"\")","v":1.5514532122351422E-2},{"$f":"IF(N495<=(Indata!$B$24+Indata!$B$26),N497*N448,\"\")","v":1.5285533951720335E-2},{"$f":"IF(O495<=(Indata!$B$24+Indata!$B$26),O497*O448,\"\")","v":1.5059915848353856E-2},{"$f":"IF(P495<=(Indata!$B$24+Indata!$B$26),P497*P448,\"\")","v":1.4837627921658167E-2},{"$f":"IF(Q495<=(Indata!$B$24+Indata!$B$26),Q497*Q448,\"\")","v":1.4407551750015903E-2},{"$f":"IF(R495<=(Indata!$B$24+Indata!$B$26),R497*R448,\"\")","v":1.3989941554363266E-2},{"$f":"IF(S495<=(Indata!$B$24+Indata!$B$26),S497*S448,\"\")","v":1.3584436002062883E-2},{"$f":"IF(T495<=(Indata!$B$24+Indata!$B$26),T497*T448,\"\")","v":1.3190684233887149E-2},{"$f":"IF(U495<=(Indata!$B$24+Indata!$B$26),U497*U448,\"\")","v":1.2808345560441142E-2},{"$f":"IF(V495<=(Indata!$B$24+Indata!$B$26),V497*V448,\"\")","v":1.2437089167384877E-2},{"$f":"IF(W495<=(Indata!$B$24+Indata!$B$26),W497*W448,\"\")","v":1.2076593829199811E-2},{"$f":"IF(X495<=(Indata!$B$24+Indata!$B$26),X497*X448,\"\")","v":1.1726547631251992E-2},{"$f":"IF(Y495<=(Indata!$B$24+Indata!$B$26),Y497*Y448,\"\")","v":1.1386647699911351E-2},{"$f":"IF(Z495<=(Indata!$B$24+Indata!$B$26),Z497*Z448,\"\")","v":1.1056599940493629E-2},{"$f":"IF(AA495<=(Indata!$B$24+Indata!$B$26),AA497*AA448,\"\")","v":1.0736118782798161E-2},{"$f":"IF(AB495<=(Indata!$B$24+Indata!$B$26),AB497*AB448,\"\")","v":1.0424926934021403E-2},{"$f":"IF(AC495<=(Indata!$B$24+Indata!$B$26),AC497*AC448,\"\")","v":1.0122755138832375E-2},{"$f":"IF(AD495<=(Indata!$B$24+Indata!$B$26),AD497*AD448,\"\")","v":9.8293419464024496E-3},{"$f":"IF(AE495<=(Indata!$B$24+Indata!$B$26),AE497*AE448,\"\")","v":9.5444334841878892E-3},{"$f":"IF(AF495<=(Indata!$B$24+Indata!$B$26),AF497*AF448,\"\")","v":9.2677832382693972E-3},{"$f":"IF(AG495<=(Indata!$B$24+Indata!$B$26),AG497*AG448,\"\")","v":8.9991518400586896E-3},{"$f":"IF(AH495<=(Indata!$B$24+Indata!$B$26),AH497*AH448,\"\")","v":8.7383068591874221E-3},{"$f":"IF(AI495<=(Indata!$B$24+Indata!$B$26),AI497*AI448,\"\")","v":8.4850226023993822E-3},{"$f":"IF(AJ495<=(Indata!$B$24+Indata!$B$26),AJ497*AJ448,\"\")","v":8.2390799182718629E-3},{"$f":"IF(AK495<=(Indata!$B$24+Indata!$B$26),AK497*AK448,\"\")","v":8.0002660075973141E-3},{"$f":"IF(AL495<=(Indata!$B$24+Indata!$B$26),AL497*AL448,\"\")","v":7.7683742392611601E-3},{"$f":"IF(AM495<=(Indata!$B$24+Indata!$B$26),AM497*AM448,\"\")","v":7.54320397145649E-3},{"$f":"IF(AN495<=(Indata!$B$24+Indata!$B$26),AN497*AN448,\"\")","v":7.3245603780809406E-3},{"$f":"IF(AO495<=(Indata!$B$24+Indata!$B$26),AO497*AO448,\"\")","v":7.1122542801655498E-3},{"$f":"IF(AP495<=(Indata!$B$24+Indata!$B$26),AP497*AP448,\"\")","v":6.9061019821897354E-3},{"$f":"IF(AQ495<=(Indata!$B$24+Indata!$B$26),AQ497*AQ448,\"\")","v":""},{"$f":"IF(AR495<=(Indata!$B$24+Indata!$B$26),AR497*AR448,\"\")","v":""},{"$f":"IF(AS495<=(Indata!$B$24+Indata!$B$26),AS497*AS448,\"\")","v":""},{"$f":"IF(AT495<=(Indata!$B$24+Indata!$B$26),AT497*AT448,\"\")","v":""},{"$f":"IF(AU495<=(Indata!$B$24+Indata!$B$26),AU497*AU448,\"\")","v":""},{"$f":"IF(AV495<=(Indata!$B$24+Indata!$B$26),AV497*AV448,\"\")","v":""},{"$f":"IF(AW495<=(Indata!$B$24+Indata!$B$26),AW497*AW448,\"\")","v":""},{"$f":"IF(AX495<=(Indata!$B$24+Indata!$B$26),AX497*AX448,\"\")","v":""},{"$f":"IF(AY495<=(Indata!$B$24+Indata!$B$26),AY497*AY448,\"\")","v":""},{"$f":"IF(AZ495<=(Indata!$B$24+Indata!$B$26),AZ497*AZ448,\"\")","v":""},{"$f":"IF(BA495<=(Indata!$B$24+Indata!$B$26),BA497*BA448,\"\")","v":""},{"$f":"IF(BB495<=(Indata!$B$24+Indata!$B$26),BB497*BB448,\"\")","v":""},{"$f":"IF(BC495<=(Indata!$B$24+Indata!$B$26),BC497*BC448,\"\")","v":""},{"$f":"IF(BD495<=(Indata!$B$24+Indata!$B$26),BD497*BD448,\"\")","v":""},{"$f":"IF(BE495<=(Indata!$B$24+Indata!$B$26),BE497*BE448,\"\")","v":""},{"$f":"IF(BF495<=(Indata!$B$24+Indata!$B$26),BF497*BF448,\"\")","v":""},{"$f":"IF(BG495<=(Indata!$B$24+Indata!$B$26),BG497*BG448,\"\")","v":""},{"$f":"IF(BH495<=(Indata!$B$24+Indata!$B$26),BH497*BH448,\"\")","v":""},{"$f":"IF(BI495<=(Indata!$B$24+Indata!$B$26),BI497*BI448,\"\")","v":""},{"$f":"IF(BJ495<=(Indata!$B$24+Indata!$B$26),BJ497*BJ448,\"\")","v":""},{"$f":"IF(BK495<=(Indata!$B$24+Indata!$B$26),BK497*BK448,\"\")","v":""},{"$f":"IF(BL495<=(Indata!$B$24+Indata!$B$26),BL497*BL448,\"\")","v":""},{"$f":"IF(BM495<=(Indata!$B$24+Indata!$B$26),BM497*BM448,\"\")","v":""},{"$f":"IF(BN495<=(Indata!$B$24+Indata!$B$26),BN497*BN448,\"\")","v":""},{"$f":"IF(BO495<=(Indata!$B$24+Indata!$B$26),BO497*BO448,\"\")","v":""},{"$f":"IF(BP495<=(Indata!$B$24+Indata!$B$26),BP497*BP448,\"\")","v":""},{"$f":"IF(BQ495<=(Indata!$B$24+Indata!$B$26),BQ497*BQ448,\"\")","v":""},{"$f":"IF(BR495<=(Indata!$B$24+Indata!$B$26),BR497*BR448,\"\")","v":""},{"$f":"IF(BS495<=(Indata!$B$24+Indata!$B$26),BS497*BS448,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B498:BS498)","v":0.51319640281521428}]
[]
["Vid omledning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(C495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(D495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(E495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(F495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(G495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(H495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(I495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(J495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(K495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(L495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(M495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(N495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(O495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(P495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Q495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(R495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(S495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(T495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(U495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(V495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(W495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(X495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Y495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Z495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AA495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AB495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AC495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AD495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AE495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AF495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AG495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AH495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AI495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AJ495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AK495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AL495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AM495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AN495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AO495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AP495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AQ495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AR495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AS495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AT495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AU495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AV495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AW495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AX495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AY495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AZ495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BA495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BB495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BC495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BD495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BE495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BF495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BG495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BH495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BI495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BJ495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BK495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BL495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BM495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BN495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BO495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BP495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BQ495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BR495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BS495<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B495<=(Indata!$B$24+Indata!$B$26),B502*B446,\"\")","v":-0.26746759214782345},{"$f":"IF(C495<=(Indata!$B$24+Indata!$B$26),C502*C446,\"\")","v":-0.26005760122266181},{"$f":"IF(D495<=(Indata!$B$24+Indata!$B$26),D502*D446,\"\")","v":-0.25285289859082222},{"$f":"IF(E495<=(Indata!$B$24+Indata!$B$26),E502*E446,\"\")","v":-0.24584779689265709},{"$f":"IF(F495<=(Indata!$B$24+Indata!$B$26),F502*F446,\"\")","v":-0.23903676633259302},{"$f":"IF(G495<=(Indata!$B$24+Indata!$B$26),G502*G446,\"\")","v":-0.23241443031393408},{"$f":"IF(H495<=(Indata!$B$24+Indata!$B$26),H502*H446,\"\")","v":-0.22597556119460149},{"$f":"IF(I495<=(Indata!$B$24+Indata!$B$26),I502*I446,\"\")","v":-0.21971507616045619},{"$f":"IF(J495<=(Indata!$B$24+Indata!$B$26),J502*J446,\"\")","v":-0.21362803321294876},{"$f":"IF(K495<=(Indata!$B$24+Indata!$B$26),K502*K446,\"\")","v":-0.20770962726792797},{"$f":"IF(L495<=(Indata!$B$24+Indata!$B$26),L502*L446,\"\")","v":-0.20195518636252877},{"$f":"IF(M495<=(Indata!$B$24+Indata!$B$26),M502*M446,\"\")","v":-0.19636016796714645},{"$f":"IF(N495<=(Indata!$B$24+Indata!$B$26),N502*N446,\"\")","v":-0.19092015539958418},{"$f":"IF(O495<=(Indata!$B$24+Indata!$B$26),O502*O446,\"\")","v":-0.1856308543385439},{"$f":"IF(P495<=(Indata!$B$24+Indata!$B$26),P502*P446,\"\")","v":-0.18048808943370862},{"$f":"IF(Q495<=(Indata!$B$24+Indata!$B$26),Q502*Q446,\"\")","v":-0.17525655060954312},{"$f":"IF(R495<=(Indata!$B$24+Indata!$B$26),R502*R446,\"\")","v":-0.1701766505918752},{"$f":"IF(S495<=(Indata!$B$24+Indata!$B$26),S502*S446,\"\")","v":-0.16524399405298026},{"$f":"IF(T495<=(Indata!$B$24+Indata!$B$26),T502*T446,\"\")","v":-0.16045431306593738},{"$f":"IF(U495<=(Indata!$B$24+Indata!$B$26),U502*U446,\"\")","v":-0.15580346341185219},{"$f":"IF(V495<=(Indata!$B$24+Indata!$B$26),V502*V446,\"\")","v":-0.15128742099411735},{"$f":"IF(W495<=(Indata!$B$24+Indata!$B$26),W502*W446,\"\")","v":-0.14690227835660674},{"$f":"IF(X495<=(Indata!$B$24+Indata!$B$26),X502*X446,\"\")","v":-0.14264424130279205},{"$f":"IF(Y495<=(Indata!$B$24+Indata!$B$26),Y502*Y446,\"\")","v":-0.13850962561285604},{"$f":"IF(Z495<=(Indata!$B$24+Indata!$B$26),Z502*Z446,\"\")","v":-0.13449485385596163},{"$f":"IF(AA495<=(Indata!$B$24+Indata!$B$26),AA502*AA446,\"\")","v":-0.13059645229491926},{"$f":"IF(AB495<=(Indata!$B$24+Indata!$B$26),AB502*AB446,\"\")","v":-0.12681104788057379},{"$f":"IF(AC495<=(Indata!$B$24+Indata!$B$26),AC502*AC446,\"\")","v":-0.12313536533331075},{"$f":"IF(AD495<=(Indata!$B$24+Indata!$B$26),AD502*AD446,\"\")","v":-0.11956622430915681},{"$f":"IF(AE495<=(Indata!$B$24+Indata!$B$26),AE502*AE446,\"\")","v":-0.11610053664802185},{"$f":"IF(AF495<=(Indata!$B$24+Indata!$B$26),AF502*AF446,\"\")","v":-0.11273530370170237},{"$f":"IF(AG495<=(Indata!$B$24+Indata!$B$26),AG502*AG446,\"\")","v":-0.10946761373933417},{"$f":"IF(AH495<=(Indata!$B$24+Indata!$B$26),AH502*AH446,\"\")","v":-0.10629463942804913},{"$f":"IF(AI495<=(Indata!$B$24+Indata!$B$26),AI502*AI446,\"\")","v":-0.10321363538665637},{"$f":"IF(AJ495<=(Indata!$B$24+Indata!$B$26),AJ502*AJ446,\"\")","v":-0.10022193581023156},{"$f":"IF(AK495<=(Indata!$B$24+Indata!$B$26),AK502*AK446,\"\")","v":-9.7316952163558151E-2},{"$f":"IF(AL495<=(Indata!$B$24+Indata!$B$26),AL502*AL446,\"\")","v":-9.4496170941426039E-2},{"$f":"IF(AM495<=(Indata!$B$24+Indata!$B$26),AM502*AM446,\"\")","v":-9.1757151493848471E-2},{"$f":"IF(AN495<=(Indata!$B$24+Indata!$B$26),AN502*AN446,\"\")","v":-8.9097523914316662E-2},{"$f":"IF(AO495<=(Indata!$B$24+Indata!$B$26),AO502*AO446,\"\")","v":-8.6514986989263992E-2},{"$f":"IF(AP495<=(Indata!$B$24+Indata!$B$26),AP502*AP446,\"\")","v":-8.4007306206966448E-2},{"$f":"IF(AQ495<=(Indata!$B$24+Indata!$B$26),AQ502*AQ446,\"\")","v":""},{"$f":"IF(AR495<=(Indata!$B$24+Indata!$B$26),AR502*AR446,\"\")","v":""},{"$f":"IF(AS495<=(Indata!$B$24+Indata!$B$26),AS502*AS446,\"\")","v":""},{"$f":"IF(AT495<=(Indata!$B$24+Indata!$B$26),AT502*AT446,\"\")","v":""},{"$f":"IF(AU495<=(Indata!$B$24+Indata!$B$26),AU502*AU446,\"\")","v":""},{"$f":"IF(AV495<=(Indata!$B$24+Indata!$B$26),AV502*AV446,\"\")","v":""},{"$f":"IF(AW495<=(Indata!$B$24+Indata!$B$26),AW502*AW446,\"\")","v":""},{"$f":"IF(AX495<=(Indata!$B$24+Indata!$B$26),AX502*AX446,\"\")","v":""},{"$f":"IF(AY495<=(Indata!$B$24+Indata!$B$26),AY502*AY446,\"\")","v":""},{"$f":"IF(AZ495<=(Indata!$B$24+Indata!$B$26),AZ502*AZ446,\"\")","v":""},{"$f":"IF(BA495<=(Indata!$B$24+Indata!$B$26),BA502*BA446,\"\")","v":""},{"$f":"IF(BB495<=(Indata!$B$24+Indata!$B$26),BB502*BB446,\"\")","v":""},{"$f":"IF(BC495<=(Indata!$B$24+Indata!$B$26),BC502*BC446,\"\")","v":""},{"$f":"IF(BD495<=(Indata!$B$24+Indata!$B$26),BD502*BD446,\"\")","v":""},{"$f":"IF(BE495<=(Indata!$B$24+Indata!$B$26),BE502*BE446,\"\")","v":""},{"$f":"IF(BF495<=(Indata!$B$24+Indata!$B$26),BF502*BF446,\"\")","v":""},{"$f":"IF(BG495<=(Indata!$B$24+Indata!$B$26),BG502*BG446,\"\")","v":""},{"$f":"IF(BH495<=(Indata!$B$24+Indata!$B$26),BH502*BH446,\"\")","v":""},{"$f":"IF(BI495<=(Indata!$B$24+Indata!$B$26),BI502*BI446,\"\")","v":""},{"$f":"IF(BJ495<=(Indata!$B$24+Indata!$B$26),BJ502*BJ446,\"\")","v":""},{"$f":"IF(BK495<=(Indata!$B$24+Indata!$B$26),BK502*BK446,\"\")","v":""},{"$f":"IF(BL495<=(Indata!$B$24+Indata!$B$26),BL502*BL446,\"\")","v":""},{"$f":"IF(BM495<=(Indata!$B$24+Indata!$B$26),BM502*BM446,\"\")","v":""},{"$f":"IF(BN495<=(Indata!$B$24+Indata!$B$26),BN502*BN446,\"\")","v":""},{"$f":"IF(BO495<=(Indata!$B$24+Indata!$B$26),BO502*BO446,\"\")","v":""},{"$f":"IF(BP495<=(Indata!$B$24+Indata!$B$26),BP502*BP446,\"\")","v":""},{"$f":"IF(BQ495<=(Indata!$B$24+Indata!$B$26),BQ502*BQ446,\"\")","v":""},{"$f":"IF(BR495<=(Indata!$B$24+Indata!$B$26),BR502*BR446,\"\")","v":""},{"$f":"IF(BS495<=(Indata!$B$24+Indata!$B$26),BS502*BS446,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B503:BS503)","v":-6.5521660749337967}]
[]
[]
["Fordonskostnader"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B508+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN508+1","v":2096},{"$f":"BO508+1","v":2097},{"$f":"BP508+1","v":2098},{"$f":"BQ508+1","v":2099},{"$f":"BR508+1","v":2100}]
["I Korsning"]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*B134,\"\")","v":0},{"$f":"IF(C$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*C134,\"\")","v":0},{"$f":"IF(D$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*D134,\"\")","v":0},{"$f":"IF(E$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*E134,\"\")","v":0},{"$f":"IF(F$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*F134,\"\")","v":0},{"$f":"IF(G$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*G134,\"\")","v":0},{"$f":"IF(H$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*H134,\"\")","v":0},{"$f":"IF(I$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*I134,\"\")","v":0},{"$f":"IF(J$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*J134,\"\")","v":0},{"$f":"IF(K$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*K134,\"\")","v":0},{"$f":"IF(L$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*L134,\"\")","v":0},{"$f":"IF(M$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*M134,\"\")","v":0},{"$f":"IF(N$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*N134,\"\")","v":0},{"$f":"IF(O$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*O134,\"\")","v":0},{"$f":"IF(P$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*P134,\"\")","v":0},{"$f":"IF(Q$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Q134,\"\")","v":0},{"$f":"IF(R$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*R134,\"\")","v":0},{"$f":"IF(S$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*S134,\"\")","v":0},{"$f":"IF(T$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*T134,\"\")","v":0},{"$f":"IF(U$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*U134,\"\")","v":0},{"$f":"IF(V$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*V134,\"\")","v":0},{"$f":"IF(W$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*W134,\"\")","v":0},{"$f":"IF(X$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*X134,\"\")","v":0},{"$f":"IF(Y$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Y134,\"\")","v":0},{"$f":"IF(Z$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Z134,\"\")","v":0},{"$f":"IF(AA$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AA134,\"\")","v":0},{"$f":"IF(AB$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AB134,\"\")","v":0},{"$f":"IF(AC$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AC134,\"\")","v":0},{"$f":"IF(AD$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AD134,\"\")","v":0},{"$f":"IF(AE$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AE134,\"\")","v":0},{"$f":"IF(AF$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AF134,\"\")","v":0},{"$f":"IF(AG$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AG134,\"\")","v":0},{"$f":"IF(AH$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AH134,\"\")","v":0},{"$f":"IF(AI$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AI134,\"\")","v":0},{"$f":"IF(AJ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AJ134,\"\")","v":0},{"$f":"IF(AK$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AK134,\"\")","v":0},{"$f":"IF(AL$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AL134,\"\")","v":0},{"$f":"IF(AM$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AM134,\"\")","v":0},{"$f":"IF(AN$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AN134,\"\")","v":0},{"$f":"IF(AO$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AO134,\"\")","v":0},{"$f":"IF(AP$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AP134,\"\")","v":0},{"$f":"IF(AQ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AQ134,\"\")","v":""},{"$f":"IF(AR$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AR134,\"\")","v":""},{"$f":"IF(AS$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AS134,\"\")","v":""},{"$f":"IF(AT$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AT134,\"\")","v":""},{"$f":"IF(AU$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AU134,\"\")","v":""},{"$f":"IF(AV$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AV134,\"\")","v":""},{"$f":"IF(AW$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AW134,\"\")","v":""},{"$f":"IF(AX$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AX134,\"\")","v":""},{"$f":"IF(AY$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AY134,\"\")","v":""},{"$f":"IF(AZ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AZ134,\"\")","v":""},{"$f":"IF(BA$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BA134,\"\")","v":""},{"$f":"IF(BB$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BB134,\"\")","v":""},{"$f":"IF(BC$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BC134,\"\")","v":""},{"$f":"IF(BD$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BD134,\"\")","v":""},{"$f":"IF(BE$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BE134,\"\")","v":""},{"$f":"IF(BF$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BF134,\"\")","v":""},{"$f":"IF(BG$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BG134,\"\")","v":""},{"$f":"IF(BH$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BH134,\"\")","v":""},{"$f":"IF(BI$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BI134,\"\")","v":""},{"$f":"IF(BJ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BJ134,\"\")","v":""},{"$f":"IF(BK$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BK134,\"\")","v":""},{"$f":"IF(BL$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BL134,\"\")","v":""},{"$f":"IF(BM$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BM134,\"\")","v":""},{"$f":"IF(BN$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BN134,\"\")","v":""},{"$f":"IF(BO$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BO134,\"\")","v":""},{"$f":"IF(BP$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BP134,\"\")","v":""},{"$f":"IF(BQ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BQ134,\"\")","v":""},{"$f":"IF(BR$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BR134,\"\")","v":""},{"$f":"IF(BS$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BS134,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*B135,\"\")","v":0},{"$f":"IF(C$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*C135,\"\")","v":0},{"$f":"IF(D$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*D135,\"\")","v":0},{"$f":"IF(E$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*E135,\"\")","v":0},{"$f":"IF(F$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*F135,\"\")","v":0},{"$f":"IF(G$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*G135,\"\")","v":0},{"$f":"IF(H$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*H135,\"\")","v":0},{"$f":"IF(I$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*I135,\"\")","v":0},{"$f":"IF(J$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*J135,\"\")","v":0},{"$f":"IF(K$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*K135,\"\")","v":0},{"$f":"IF(L$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*L135,\"\")","v":0},{"$f":"IF(M$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*M135,\"\")","v":0},{"$f":"IF(N$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*N135,\"\")","v":0},{"$f":"IF(O$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*O135,\"\")","v":0},{"$f":"IF(P$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*P135,\"\")","v":0},{"$f":"IF(Q$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Q135,\"\")","v":0},{"$f":"IF(R$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*R135,\"\")","v":0},{"$f":"IF(S$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*S135,\"\")","v":0},{"$f":"IF(T$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*T135,\"\")","v":0},{"$f":"IF(U$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*U135,\"\")","v":0},{"$f":"IF(V$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*V135,\"\")","v":0},{"$f":"IF(W$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*W135,\"\")","v":0},{"$f":"IF(X$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*X135,\"\")","v":0},{"$f":"IF(Y$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Y135,\"\")","v":0},{"$f":"IF(Z$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Z135,\"\")","v":0},{"$f":"IF(AA$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AA135,\"\")","v":0},{"$f":"IF(AB$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AB135,\"\")","v":0},{"$f":"IF(AC$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AC135,\"\")","v":0},{"$f":"IF(AD$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AD135,\"\")","v":0},{"$f":"IF(AE$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AE135,\"\")","v":0},{"$f":"IF(AF$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AF135,\"\")","v":0},{"$f":"IF(AG$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AG135,\"\")","v":0},{"$f":"IF(AH$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AH135,\"\")","v":0},{"$f":"IF(AI$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AI135,\"\")","v":0},{"$f":"IF(AJ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AJ135,\"\")","v":0},{"$f":"IF(AK$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AK135,\"\")","v":0},{"$f":"IF(AL$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AL135,\"\")","v":0},{"$f":"IF(AM$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AM135,\"\")","v":0},{"$f":"IF(AN$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AN135,\"\")","v":0},{"$f":"IF(AO$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AO135,\"\")","v":0},{"$f":"IF(AP$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AP135,\"\")","v":0},{"$f":"IF(AQ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AQ135,\"\")","v":""},{"$f":"IF(AR$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AR135,\"\")","v":""},{"$f":"IF(AS$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AS135,\"\")","v":""},{"$f":"IF(AT$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AT135,\"\")","v":""},{"$f":"IF(AU$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AU135,\"\")","v":""},{"$f":"IF(AV$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AV135,\"\")","v":""},{"$f":"IF(AW$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AW135,\"\")","v":""},{"$f":"IF(AX$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AX135,\"\")","v":""},{"$f":"IF(AY$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AY135,\"\")","v":""},{"$f":"IF(AZ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AZ135,\"\")","v":""},{"$f":"IF(BA$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BA135,\"\")","v":""},{"$f":"IF(BB$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BB135,\"\")","v":""},{"$f":"IF(BC$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BC135,\"\")","v":""},{"$f":"IF(BD$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BD135,\"\")","v":""},{"$f":"IF(BE$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BE135,\"\")","v":""},{"$f":"IF(BF$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BF135,\"\")","v":""},{"$f":"IF(BG$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BG135,\"\")","v":""},{"$f":"IF(BH$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BH135,\"\")","v":""},{"$f":"IF(BI$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BI135,\"\")","v":""},{"$f":"IF(BJ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BJ135,\"\")","v":""},{"$f":"IF(BK$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BK135,\"\")","v":""},{"$f":"IF(BL$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BL135,\"\")","v":""},{"$f":"IF(BM$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BM135,\"\")","v":""},{"$f":"IF(BN$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BN135,\"\")","v":""},{"$f":"IF(BO$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BO135,\"\")","v":""},{"$f":"IF(BP$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BP135,\"\")","v":""},{"$f":"IF(BQ$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BQ135,\"\")","v":""},{"$f":"IF(BR$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BR135,\"\")","v":""},{"$f":"IF(BS$508<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BS135,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),B510*B448,\"\")","v":0},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),C510*C448,\"\")","v":0},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),D510*D448,\"\")","v":0},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),E510*E448,\"\")","v":0},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),F510*F448,\"\")","v":0},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),G510*G448,\"\")","v":0},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),H510*H448,\"\")","v":0},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),I510*I448,\"\")","v":0},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),J510*J448,\"\")","v":0},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),K510*K448,\"\")","v":0},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),L510*L448,\"\")","v":0},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),M510*M448,\"\")","v":0},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),N510*N448,\"\")","v":0},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),O510*O448,\"\")","v":0},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),P510*P448,\"\")","v":0},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Q510*Q448,\"\")","v":0},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),R510*R448,\"\")","v":0},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),S510*S448,\"\")","v":0},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),T510*T448,\"\")","v":0},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),U510*U448,\"\")","v":0},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),V510*V448,\"\")","v":0},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),W510*W448,\"\")","v":0},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),X510*X448,\"\")","v":0},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Y510*Y448,\"\")","v":0},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Z510*Z448,\"\")","v":0},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),AA510*AA448,\"\")","v":0},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),AB510*AB448,\"\")","v":0},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),AC510*AC448,\"\")","v":0},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),AD510*AD448,\"\")","v":0},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),AE510*AE448,\"\")","v":0},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),AF510*AF448,\"\")","v":0},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),AG510*AG448,\"\")","v":0},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),AH510*AH448,\"\")","v":0},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),AI510*AI448,\"\")","v":0},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),AJ510*AJ448,\"\")","v":0},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),AK510*AK448,\"\")","v":0},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),AL510*AL448,\"\")","v":0},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),AM510*AM448,\"\")","v":0},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),AN510*AN448,\"\")","v":0},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),AO510*AO448,\"\")","v":0},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),AP510*AP448,\"\")","v":0},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),AQ510*AQ448,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),AR510*AR448,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),AS510*AS448,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),AT510*AT448,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),AU510*AU448,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),AV510*AV448,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),AW510*AW448,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),AX510*AX448,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),AY510*AY448,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),AZ510*AZ448,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),BA510*BA448,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),BB510*BB448,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),BC510*BC448,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),BD510*BD448,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),BE510*BE448,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),BF510*BF448,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),BG510*BG448,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),BH510*BH448,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),BI510*BI448,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),BJ510*BJ448,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),BK510*BK448,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),BL510*BL448,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),BM510*BM448,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),BN510*BN448,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),BO510*BO448,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),BP510*BP448,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),BQ510*BQ448,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),BR510*BR448,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),BS510*BS448,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),B511*B448,\"\")","v":0},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),C511*C448,\"\")","v":0},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),D511*D448,\"\")","v":0},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),E511*E448,\"\")","v":0},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),F511*F448,\"\")","v":0},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),G511*G448,\"\")","v":0},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),H511*H448,\"\")","v":0},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),I511*I448,\"\")","v":0},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),J511*J448,\"\")","v":0},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),K511*K448,\"\")","v":0},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),L511*L448,\"\")","v":0},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),M511*M448,\"\")","v":0},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),N511*N448,\"\")","v":0},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),O511*O448,\"\")","v":0},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),P511*P448,\"\")","v":0},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Q511*Q448,\"\")","v":0},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),R511*R448,\"\")","v":0},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),S511*S448,\"\")","v":0},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),T511*T448,\"\")","v":0},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),U511*U448,\"\")","v":0},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),V511*V448,\"\")","v":0},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),W511*W448,\"\")","v":0},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),X511*X448,\"\")","v":0},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Y511*Y448,\"\")","v":0},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Z511*Z448,\"\")","v":0},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),AA511*AA448,\"\")","v":0},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),AB511*AB448,\"\")","v":0},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),AC511*AC448,\"\")","v":0},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),AD511*AD448,\"\")","v":0},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),AE511*AE448,\"\")","v":0},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),AF511*AF448,\"\")","v":0},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),AG511*AG448,\"\")","v":0},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),AH511*AH448,\"\")","v":0},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),AI511*AI448,\"\")","v":0},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),AJ511*AJ448,\"\")","v":0},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),AK511*AK448,\"\")","v":0},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),AL511*AL448,\"\")","v":0},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),AM511*AM448,\"\")","v":0},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),AN511*AN448,\"\")","v":0},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),AO511*AO448,\"\")","v":0},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),AP511*AP448,\"\")","v":0},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),AQ511*AQ448,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),AR511*AR448,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),AS511*AS448,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),AT511*AT448,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),AU511*AU448,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),AV511*AV448,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),AW511*AW448,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),AX511*AX448,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),AY511*AY448,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),AZ511*AZ448,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),BA511*BA448,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),BB511*BB448,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),BC511*BC448,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),BD511*BD448,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),BE511*BE448,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),BF511*BF448,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),BG511*BG448,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),BH511*BH448,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),BI511*BI448,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),BJ511*BJ448,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),BK511*BK448,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),BL511*BL448,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),BM511*BM448,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),BN511*BN448,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),BO511*BO448,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),BP511*BP448,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),BQ511*BQ448,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),BR511*BR448,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),BS511*BS448,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B512:BS513)","v":0}]
[]
["Vid omledning"]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*B134,\"\")","v":-0.39635284056121078},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*C134,\"\")","v":-0.39254921949041172},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*D134,\"\")","v":-0.38874559841961287},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*E134,\"\")","v":-0.38494197734881391},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*F134,\"\")","v":-0.38113835627801496},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*G134,\"\")","v":-0.377334735207216},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*H134,\"\")","v":-0.37353111413641704},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*I134,\"\")","v":-0.36972749306561808},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*J134,\"\")","v":-0.36592387199481913},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*K134,\"\")","v":-0.36212025092402017},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*L134,\"\")","v":-0.35831662985322116},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*M134,\"\")","v":-0.35451300878242231},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*N134,\"\")","v":-0.35070938771162324},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*O134,\"\")","v":-0.3469057666408244},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*P134,\"\")","v":-0.343102145570026},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Q134,\"\")","v":-0.34249667119549065},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*R134,\"\")","v":-0.34189119682095531},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*S134,\"\")","v":-0.34128572244641997},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*T134,\"\")","v":-0.34068024807188457},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*U134,\"\")","v":-0.34007477369734923},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*V134,\"\")","v":-0.33946929932281389},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*W134,\"\")","v":-0.33886382494827849},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*X134,\"\")","v":-0.33825835057374315},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Y134,\"\")","v":-0.33765287619920781},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Z134,\"\")","v":-0.33704740182467241},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AA134,\"\")","v":-0.33644192745013707},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AB134,\"\")","v":-0.33583645307560167},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AC134,\"\")","v":-0.33523097870106627},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AD134,\"\")","v":-0.33462550432653093},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AE134,\"\")","v":-0.33402002995199553},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AF134,\"\")","v":-0.33341455557746019},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AG134,\"\")","v":-0.33280908120292485},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AH134,\"\")","v":-0.33220360682838945},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AI134,\"\")","v":-0.33159813245385411},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AJ134,\"\")","v":-0.33099265807931921},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AK134,\"\")","v":-0.33099265807931921},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AL134,\"\")","v":-0.33099265807931921},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AM134,\"\")","v":-0.33099265807931921},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AN134,\"\")","v":-0.3309926580793191},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AO134,\"\")","v":-0.3309926580793191},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AP134,\"\")","v":-0.3309926580793191},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AQ134,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AR134,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AS134,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AT134,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AU134,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AV134,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AW134,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AX134,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AY134,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AZ134,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BA134,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BB134,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BC134,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BD134,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BE134,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BF134,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BG134,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BH134,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BI134,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BJ134,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BK134,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BL134,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BM134,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BN134,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BO134,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BP134,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BQ134,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BR134,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BS134,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*B135,\"\")","v":-3.0323270664469071},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*C135,\"\")","v":-3.0295380073157854},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*D135,\"\")","v":-3.0267489481846646},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*E135,\"\")","v":-3.0239598890535424},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*F135,\"\")","v":-3.0211708299224216},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*G135,\"\")","v":-3.0183817707912999},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*H135,\"\")","v":-3.0155927116601786},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*I135,\"\")","v":-3.0128036525290569},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*J135,\"\")","v":-3.0100145933979348},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*K135,\"\")","v":-3.0072255342668139},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*L135,\"\")","v":-3.0044364751356922},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*M135,\"\")","v":-3.001647416004571},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*N135,\"\")","v":-2.9988583568734493},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*O135,\"\")","v":-2.9960692977423284},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*P135,\"\")","v":-2.9932802386112098},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Q135,\"\")","v":-2.9817986118547601},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*R135,\"\")","v":-2.9703169850983109},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*S135,\"\")","v":-2.9588353583418612},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*T135,\"\")","v":-2.9473537315854115},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*U135,\"\")","v":-2.9358721048289618},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*V135,\"\")","v":-2.9243904780725125},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*W135,\"\")","v":-2.9129088513160628},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*X135,\"\")","v":-2.9014272245596135},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Y135,\"\")","v":-2.8899455978031638},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Z135,\"\")","v":-2.8784639710467146},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AA135,\"\")","v":-2.8669823442902649},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AB135,\"\")","v":-2.8555007175338156},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AC135,\"\")","v":-2.8440190907773659},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AD135,\"\")","v":-2.8325374640209167},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AE135,\"\")","v":-2.821055837264467},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AF135,\"\")","v":-2.8095742105080173},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AG135,\"\")","v":-2.7980925837515676},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AH135,\"\")","v":-2.7866109569951183},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AI135,\"\")","v":-2.7751293302386686},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AJ135,\"\")","v":-2.7636477034822211},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AK135,\"\")","v":-2.7636477034822211},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AL135,\"\")","v":-2.7636477034822211},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AM135,\"\")","v":-2.7636477034822211},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AN135,\"\")","v":-2.7636477034822216},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AO135,\"\")","v":-2.7636477034822216},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AP135,\"\")","v":-2.7636477034822216},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AQ135,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AR135,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AS135,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AT135,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AU135,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AV135,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AW135,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AX135,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AY135,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AZ135,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BA135,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BB135,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BC135,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BD135,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BE135,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BF135,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BG135,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BH135,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BI135,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BJ135,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BK135,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BL135,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BM135,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BN135,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BO135,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BP135,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BQ135,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BR135,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BS135,\"\")","v":""}]
["Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb(mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),B517*B446,\"\")","v":-0.36431506285167409},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),C517*C446,\"\")","v":-0.35082267462710581},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),D517*D446,\"\")","v":-0.3377982583542653},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),E517*E446,\"\")","v":-0.32522624015952445},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),F517*F446,\"\")","v":-0.31309154991387833},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),G517*G446,\"\")","v":-0.30137960527455376},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),H517*H446,\"\")","v":-0.29007629622421305},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),I517*I446,\"\")","v":-0.2791679700924285},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),J517*J446,\"\")","v":-0.26864141704457323},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),K517*K446,\"\")","v":-0.25848385602372481},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),L517*L446,\"\")","v":-0.24868292113161908},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),M517*M446,\"\")","v":-0.23922664843511821},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),N517*N446,\"\")","v":-0.23010346318506633},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),O517*O446,\"\")","v":-0.22130216743481215},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),P517*P446,\"\")","v":-0.21281192804606078},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Q517*Q446,\"\")","v":-0.20627880142292462},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),R517*R446,\"\")","v":-0.1999456107871444},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),S517*S446,\"\")","v":-0.19380625451594802},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),T517*T446,\"\")","v":-0.18785481672568033},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),U517*U446,\"\")","v":-0.18208556163065523},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),V517*V446,\"\")","v":-0.17649292807298034},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),W517*W446,\"\")","v":-0.17107152421818211},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),X517*X446,\"\")","v":-0.16581612241161583},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Y517*Y446,\"\")","v":-0.16072165419079612},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Z517*Z446,\"\")","v":-0.15578320544893035},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),AA517*AA446,\"\")","v":-0.15099601174508009},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),AB517*AB446,\"\")","v":-0.14635545375651382},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),AC517*AC446,\"\")","v":-0.14185705286894812},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),AD517*AD446,\"\")","v":-0.13749646690050493},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),AE517*AE446,\"\")","v":-0.13326948595533722},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),AF517*AF446,\"\")","v":-0.12917202840299966},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),AG517*AG446,\"\")","v":-0.1252001369797576},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),AH517*AH446,\"\")","v":-0.12134997500814393},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),AI517*AI446,\"\")","v":-0.11761782273118399},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),AJ517*AJ446,\"\")","v":-0.11400007375781765},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),AK517*AK446,\"\")","v":-0.11069572379382291},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),AL517*AL446,\"\")","v":-0.10748715208965413},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),AM517*AM446,\"\")","v":-0.10437158246386706},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),AN517*AN446,\"\")","v":-0.10134631920404481},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),AO517*AO446,\"\")","v":-9.8408744734362341E-2},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),AP517*AP446,\"\")","v":-9.5556317350757605E-2},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),AQ517*AQ446,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),AR517*AR446,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),AS517*AS446,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),AT517*AT446,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),AU517*AU446,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),AV517*AV446,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),AW517*AW446,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),AX517*AX446,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),AY517*AY446,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),AZ517*AZ446,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),BA517*BA446,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),BB517*BB446,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),BC517*BC446,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),BD517*BD446,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),BE517*BE446,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),BF517*BF446,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),BG517*BG446,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),BH517*BH446,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),BI517*BI446,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),BJ517*BJ446,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),BK517*BK446,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),BL517*BL446,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),BM517*BM446,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),BN517*BN446,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),BO517*BO446,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),BP517*BP446,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),BQ517*BQ446,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),BR517*BR446,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),BS517*BS446,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),B518*B446,\"\")","v":-2.7872196506406257},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),C518*C446,\"\")","v":-2.7075092086304777},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),D518*D446,\"\")","v":-2.6300761406146398},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),E518*E446,\"\")","v":-2.5548554405094852},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),F518*F446,\"\")","v":-2.4817839561784649},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),G518*G446,\"\")","v":-2.4108003366014903},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),H518*H446,\"\")","v":-2.341844980548657},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),I518*I446,\"\")","v":-2.2748599867154566},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),J518*J446,\"\")","v":-2.2097891052779275},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),K518*K446,\"\")","v":-2.1465776908273173},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),L518*L446,\"\")","v":-2.0851726566450131},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),M518*M446,\"\")","v":-2.0255224302796035},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),N518*N446,\"\")","v":-1.9675769103890133},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),O518*O446,\"\")","v":-1.9112874248117087},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),P518*P446,\"\")","v":-1.8566066898320042},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Q518*Q446,\"\")","v":-1.7958768521486248},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),R518*R446,\"\")","v":-1.7371077387755349},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),S518*S446,\"\")","v":-1.6802367072933035},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),T518*T446,\"\")","v":-1.6252030994056939},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),U518*U446,\"\")","v":-1.5719481785476588},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),V518*V446,\"\")","v":-1.5204150694432883},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),W518*W446,\"\")","v":-1.4705486995530783},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),X518*X446,\"\")","v":-1.422295742351783},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Y518*Y446,\"\")","v":-1.3756045623799233},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Z518*Z446,\"\")","v":-1.3304251620137826},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),AA518*AA446,\"\")","v":-1.2867091299004318},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),AB518*AB446,\"\")","v":-1.2444095910059918},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),AC518*AC446,\"\")","v":-1.203481158226918},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),AD518*AD446,\"\")","v":-1.163879885515688},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),AE518*AE446,\"\")","v":-1.1255632224737273},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),AF518*AF446,\"\")","v":-1.0884899703659228},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),AG518*AG446,\"\")","v":-1.0526202395124469},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),AH518*AH446,\"\")","v":-1.017915408015009},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),AI518*AI446,\"\")","v":-0.98433808177597082},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),AJ518*AJ446,\"\")","v":-0.95185205577006005},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),AK518*AK446,\"\")","v":-0.92426214111005811},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),AL518*AL446,\"\")","v":-0.89747193412136084},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),AM518*AM446,\"\")","v":-0.87145825487146633},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),AN518*AN446,\"\")","v":-0.84619859530997488},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),AO518*AO446,\"\")","v":-0.82167109979374364},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),AP518*AP446,\"\")","v":-0.7978545461765334},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),AQ518*AQ446,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),AR518*AR446,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),AS518*AS446,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),AT518*AT446,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),AU518*AU446,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),AV518*AV446,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),AW518*AW446,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),AX518*AX446,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),AY518*AY446,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),AZ518*AZ446,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),BA518*BA446,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),BB518*BB446,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),BC518*BC446,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),BD518*BD446,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),BE518*BE446,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),BF518*BF446,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),BG518*BG446,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),BH518*BH446,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),BI518*BI446,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),BJ518*BJ446,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),BK518*BK446,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),BL518*BL446,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),BM518*BM446,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),BN518*BN446,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),BO518*BO446,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),BP518*BP446,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),BQ518*BQ446,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),BR518*BR446,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),BS518*BS446,\"\")","v":""}]
["Nuvärde Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B508<=(Indata!$B$24+Indata!$B$26),B519*B447,\"\")","v":-3.6048395088786683E-2},{"$f":"IF(C508<=(Indata!$B$24+Indata!$B$26),C519*C447,\"\")","v":-3.4829367235542689E-2},{"$f":"IF(D508<=(Indata!$B$24+Indata!$B$26),D519*D447,\"\")","v":-3.365156254641806E-2},{"$f":"IF(E508<=(Indata!$B$24+Indata!$B$26),E519*E447,\"\")","v":-3.2513587001370109E-2},{"$f":"IF(F508<=(Indata!$B$24+Indata!$B$26),F519*F447,\"\")","v":-3.1414093721130541E-2},{"$f":"IF(G508<=(Indata!$B$24+Indata!$B$26),G519*G447,\"\")","v":-3.035178137307299E-2},{"$f":"IF(H508<=(Indata!$B$24+Indata!$B$26),H519*H447,\"\")","v":-2.9325392630988399E-2},{"$f":"IF(I508<=(Indata!$B$24+Indata!$B$26),I519*I447,\"\")","v":-2.8333712686945317E-2},{"$f":"IF(J508<=(Indata!$B$24+Indata!$B$26),J519*J447,\"\")","v":-2.7375567813473736E-2},{"$f":"IF(K508<=(Indata!$B$24+Indata!$B$26),K519*K447,\"\")","v":-2.6449823974370758E-2},{"$f":"IF(L508<=(Indata!$B$24+Indata!$B$26),L519*L447,\"\")","v":-2.5555385482483834E-2},{"$f":"IF(M508<=(Indata!$B$24+Indata!$B$26),M519*M447,\"\")","v":-2.4691193702882926E-2},{"$f":"IF(N508<=(Indata!$B$24+Indata!$B$26),N519*N447,\"\")","v":-2.3856225799886891E-2},{"$f":"IF(O508<=(Indata!$B$24+Indata!$B$26),O519*O447,\"\")","v":-2.3049493526460765E-2},{"$f":"IF(P508<=(Indata!$B$24+Indata!$B$26),P519*P447,\"\")","v":-2.2270042054551468E-2},{"$f":"IF(Q508<=(Indata!$B$24+Indata!$B$26),Q519*Q447,\"\")","v":-2.1516948844977263E-2},{"$f":"IF(R508<=(Indata!$B$24+Indata!$B$26),R519*R447,\"\")","v":-2.0789322555533594E-2},{"$f":"IF(S508<=(Indata!$B$24+Indata!$B$26),S519*S447,\"\")","v":-2.0086301986022792E-2},{"$f":"IF(T508<=(Indata!$B$24+Indata!$B$26),T519*T447,\"\")","v":-1.9407055058959226E-2},{"$f":"IF(U508<=(Indata!$B$24+Indata!$B$26),U519*U447,\"\")","v":-1.8750777834743212E-2},{"$f":"IF(V508<=(Indata!$B$24+Indata!$B$26),V519*V447,\"\")","v":-1.8116693560138369E-2},{"$f":"IF(W508<=(Indata!$B$24+Indata!$B$26),W519*W447,\"\")","v":-1.7504051748925966E-2},{"$f":"IF(X508<=(Indata!$B$24+Indata!$B$26),X519*X447,\"\")","v":-1.6912127293648278E-2},{"$f":"IF(Y508<=(Indata!$B$24+Indata!$B$26),Y519*Y447,\"\")","v":-1.6340219607389638E-2},{"$f":"IF(Z508<=(Indata!$B$24+Indata!$B$26),Z519*Z447,\"\")","v":-1.578765179457936E-2},{"$f":"IF(AA508<=(Indata!$B$24+Indata!$B$26),AA519*AA447,\"\")","v":-1.5253769849835133E-2},{"$f":"IF(AB508<=(Indata!$B$24+Indata!$B$26),AB519*AB447,\"\")","v":-1.4737941883898683E-2},{"$f":"IF(AC508<=(Indata!$B$24+Indata!$B$26),AC519*AC447,\"\")","v":-1.4239557375747518E-2},{"$f":"IF(AD508<=(Indata!$B$24+Indata!$B$26),AD519*AD447,\"\")","v":-1.3758026449997603E-2},{"$f":"IF(AE508<=(Indata!$B$24+Indata!$B$26),AE519*AE447,\"\")","v":-1.3292779178741649E-2},{"$f":"IF(AF508<=(Indata!$B$24+Indata!$B$26),AF519*AF447,\"\")","v":-1.2843264906996762E-2},{"$f":"IF(AG508<=(Indata!$B$24+Indata!$B$26),AG519*AG447,\"\")","v":-1.2408951600963057E-2},{"$f":"IF(AH508<=(Indata!$B$24+Indata!$B$26),AH519*AH447,\"\")","v":-1.1989325218321795E-2},{"$f":"IF(AI508<=(Indata!$B$24+Indata!$B$26),AI519*AI447,\"\")","v":-1.1583889099827823E-2},{"$f":"IF(AJ508<=(Indata!$B$24+Indata!$B$26),AJ519*AJ447,\"\")","v":-1.1192163381476158E-2},{"$f":"IF(AK508<=(Indata!$B$24+Indata!$B$26),AK519*AK447,\"\")","v":-1.0813684426547012E-2},{"$f":"IF(AL508<=(Indata!$B$24+Indata!$B$26),AL519*AL447,\"\")","v":-1.0448004276857019E-2},{"$f":"IF(AM508<=(Indata!$B$24+Indata!$B$26),AM519*AM447,\"\")","v":-1.0094690122567168E-2},{"$f":"IF(AN508<=(Indata!$B$24+Indata!$B$26),AN519*AN447,\"\")","v":-9.753323789919971E-3},{"$f":"IF(AO508<=(Indata!$B$24+Indata!$B$26),AO519*AO447,\"\")","v":-9.4235012462994885E-3},{"$f":"IF(AP508<=(Indata!$B$24+Indata!$B$26),AP519*AP447,\"\")","v":-9.1048321220284917E-3},{"$f":"IF(AQ508<=(Indata!$B$24+Indata!$B$26),AQ519*AQ447,\"\")","v":""},{"$f":"IF(AR508<=(Indata!$B$24+Indata!$B$26),AR519*AR447,\"\")","v":""},{"$f":"IF(AS508<=(Indata!$B$24+Indata!$B$26),AS519*AS447,\"\")","v":""},{"$f":"IF(AT508<=(Indata!$B$24+Indata!$B$26),AT519*AT447,\"\")","v":""},{"$f":"IF(AU508<=(Indata!$B$24+Indata!$B$26),AU519*AU447,\"\")","v":""},{"$f":"IF(AV508<=(Indata!$B$24+Indata!$B$26),AV519*AV447,\"\")","v":""},{"$f":"IF(AW508<=(Indata!$B$24+Indata!$B$26),AW519*AW447,\"\")","v":""},{"$f":"IF(AX508<=(Indata!$B$24+Indata!$B$26),AX519*AX447,\"\")","v":""},{"$f":"IF(AY508<=(Indata!$B$24+Indata!$B$26),AY519*AY447,\"\")","v":""},{"$f":"IF(AZ508<=(Indata!$B$24+Indata!$B$26),AZ519*AZ447,\"\")","v":""},{"$f":"IF(BA508<=(Indata!$B$24+Indata!$B$26),BA519*BA447,\"\")","v":""},{"$f":"IF(BB508<=(Indata!$B$24+Indata!$B$26),BB519*BB447,\"\")","v":""},{"$f":"IF(BC508<=(Indata!$B$24+Indata!$B$26),BC519*BC447,\"\")","v":""},{"$f":"IF(BD508<=(Indata!$B$24+Indata!$B$26),BD519*BD447,\"\")","v":""},{"$f":"IF(BE508<=(Indata!$B$24+Indata!$B$26),BE519*BE447,\"\")","v":""},{"$f":"IF(BF508<=(Indata!$B$24+Indata!$B$26),BF519*BF447,\"\")","v":""},{"$f":"IF(BG508<=(Indata!$B$24+Indata!$B$26),BG519*BG447,\"\")","v":""},{"$f":"IF(BH508<=(Indata!$B$24+Indata!$B$26),BH519*BH447,\"\")","v":""},{"$f":"IF(BI508<=(Indata!$B$24+Indata!$B$26),BI519*BI447,\"\")","v":""},{"$f":"IF(BJ508<=(Indata!$B$24+Indata!$B$26),BJ519*BJ447,\"\")","v":""},{"$f":"IF(BK508<=(Indata!$B$24+Indata!$B$26),BK519*BK447,\"\")","v":""},{"$f":"IF(BL508<=(Indata!$B$24+Indata!$B$26),BL519*BL447,\"\")","v":""},{"$f":"IF(BM508<=(Indata!$B$24+Indata!$B$26),BM519*BM447,\"\")","v":""},{"$f":"IF(BN508<=(Indata!$B$24+Indata!$B$26),BN519*BN447,\"\")","v":""},{"$f":"IF(BO508<=(Indata!$B$24+Indata!$B$26),BO519*BO447,\"\")","v":""},{"$f":"IF(BP508<=(Indata!$B$24+Indata!$B$26),BP519*BP447,\"\")","v":""},{"$f":"IF(BQ508<=(Indata!$B$24+Indata!$B$26),BQ519*BQ447,\"\")","v":""},{"$f":"IF(BR508<=(Indata!$B$24+Indata!$B$26),BR519*BR447,\"\")","v":""},{"$f":"IF(BS508<=(Indata!$B$24+Indata!$B$26),BS519*BS447,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B520:BS522)","v":-74.981351100179481}]
[]
[]
[]
["Emissioner, externa effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B528+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN528+1","v":2096},{"$f":"BO528+1","v":2097},{"$f":"BP528+1","v":2098},{"$f":"BQ528+1","v":2099},{"$f":"BR528+1","v":2100}]
[]
["Bakom bom Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*B123,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*C123,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*D123,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*E123,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*F123,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*G123,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*H123,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*I123,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*J123,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*K123,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*L123,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*M123,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*N123,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*O123,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*P123,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Q123,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*R123,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*S123,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*T123,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*U123,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*V123,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*W123,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*X123,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Y123,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Z123,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AA123,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AB123,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AC123,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AD123,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AE123,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AF123,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AG123,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AH123,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AI123,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP531*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS531*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B532*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C532*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D532*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E532*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F532*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G532*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H532*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I532*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J532*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K532*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L532*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M532*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N532*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O532*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P532*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q532*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R532*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S532*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T532*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U532*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V532*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W532*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X532*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y532*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z532*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA532*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB532*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC532*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD532*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE532*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF532*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG532*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH532*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI532*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ532*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK532*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL532*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM532*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN532*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO532*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP532*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ532*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR532*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS532*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT532*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU532*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV532*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW532*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX532*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY532*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ532*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA532*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB532*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC532*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD532*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE532*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF532*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG532*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH532*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI532*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ532*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK532*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL532*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM532*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN532*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO532*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP532*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ532*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR532*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS532*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B533:BS533)","v":0}]
[]
["Bakom bom Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*B121,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*C121,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*D121,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*E121,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*F121,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*G121,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*H121,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*I121,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*J121,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*K121,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*L121,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*M121,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*N121,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*O121,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*P121,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP537*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS537*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B538*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C538*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D538*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E538*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F538*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G538*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H538*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I538*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J538*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K538*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L538*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M538*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N538*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O538*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P538*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q538*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R538*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S538*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T538*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U538*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V538*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W538*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X538*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y538*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z538*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA538*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB538*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC538*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD538*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE538*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF538*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG538*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH538*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI538*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ538*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK538*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL538*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM538*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN538*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO538*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP538*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ538*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR538*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS538*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT538*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU538*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV538*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW538*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX538*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY538*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ538*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA538*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB538*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC538*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD538*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE538*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF538*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG538*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH538*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI538*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ538*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK538*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL538*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM538*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN538*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO538*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP538*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ538*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR538*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS538*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B539:BS539)","v":0}]
[]
["Bakom bom Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*B122,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*C122,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*D122,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*E122,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*F122,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*G122,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*H122,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*I122,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*J122,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*K122,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*L122,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*M122,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*N122,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*O122,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*P122,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Q122,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*R122,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*S122,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*T122,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*U122,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*V122,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*W122,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*X122,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Y122,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Z122,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AA122,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AB122,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AC122,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AD122,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AE122,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AF122,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AG122,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AH122,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AI122,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AJ122,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AK122,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AL122,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AM122,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AN122,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AO122,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AP122,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP543*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS543*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B544*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C544*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D544*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E544*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F544*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G544*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H544*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I544*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J544*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K544*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L544*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M544*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N544*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O544*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P544*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q544*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R544*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S544*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T544*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U544*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V544*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W544*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X544*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y544*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z544*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA544*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB544*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC544*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD544*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE544*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF544*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG544*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH544*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI544*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ544*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK544*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL544*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM544*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN544*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO544*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP544*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ544*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR544*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS544*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT544*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU544*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV544*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW544*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX544*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY544*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ544*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA544*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB544*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC544*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD544*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE544*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF544*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG544*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH544*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI544*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ544*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK544*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL544*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM544*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN544*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO544*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP544*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ544*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR544*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS544*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B545:BS545)","v":0}]
[]
[]
["Bakom bom Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*B129,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*C129,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*D129,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*E129,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*F129,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*G129,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*H129,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*I129,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*J129,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*K129,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*L129,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*M129,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*N129,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*O129,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*P129,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Q129,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*R129,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*S129,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*T129,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*U129,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*V129,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*W129,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*X129,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Y129,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Z129,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AA129,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AB129,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AC129,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AD129,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AE129,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AF129,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AG129,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AH129,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AI129,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP550*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS550*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B551*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C551*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D551*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E551*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F551*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G551*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H551*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I551*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J551*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K551*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L551*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M551*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N551*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O551*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P551*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q551*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R551*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S551*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T551*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U551*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V551*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W551*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X551*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y551*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z551*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA551*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB551*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC551*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD551*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE551*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF551*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG551*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH551*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI551*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ551*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK551*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL551*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM551*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN551*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO551*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP551*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ551*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR551*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS551*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT551*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU551*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV551*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW551*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX551*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY551*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ551*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA551*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB551*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC551*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD551*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE551*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF551*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG551*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH551*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI551*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ551*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK551*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL551*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM551*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN551*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO551*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP551*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ551*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR551*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS551*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B552:BS552)","v":0}]
[]
["Bakom bom Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*B127,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*C127,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*D127,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*E127,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*F127,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*G127,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*H127,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*I127,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*J127,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*K127,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*L127,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*M127,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*N127,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*O127,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*P127,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Q127,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*R127,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*S127,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*T127,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*U127,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*V127,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*W127,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*X127,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Y127,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Z127,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AA127,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AB127,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AC127,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AD127,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AE127,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AF127,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AG127,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AH127,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AI127,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP556*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS556*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B557*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C557*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D557*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E557*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F557*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G557*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H557*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I557*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J557*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K557*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L557*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M557*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N557*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O557*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P557*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q557*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R557*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S557*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T557*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U557*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V557*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W557*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X557*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y557*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z557*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA557*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB557*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC557*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD557*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE557*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF557*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG557*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH557*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI557*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ557*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK557*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL557*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM557*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN557*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO557*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP557*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ557*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR557*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS557*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT557*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU557*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV557*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW557*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX557*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY557*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ557*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA557*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB557*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC557*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD557*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE557*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF557*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG557*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH557*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI557*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ557*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK557*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL557*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM557*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN557*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO557*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP557*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ557*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR557*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS557*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B558:BS558)","v":0}]
[]
["Bakom bom Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*B128,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*C128,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*D128,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*E128,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*F128,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*G128,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*H128,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*I128,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*J128,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*K128,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*L128,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*M128,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*N128,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*O128,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*P128,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Q128,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*R128,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*S128,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*T128,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*U128,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*V128,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*W128,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*X128,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Y128,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Z128,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AA128,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AB128,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AC128,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AD128,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AE128,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AF128,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AG128,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AH128,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AI128,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AJ128,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AK128,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AL128,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AM128,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AN128,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AO128,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AP128,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP562*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS562*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B563*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C563*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D563*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E563*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F563*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G563*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H563*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I563*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J563*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K563*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L563*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M563*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N563*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O563*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P563*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q563*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R563*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S563*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T563*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U563*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V563*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W563*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X563*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y563*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z563*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA563*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB563*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC563*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD563*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE563*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF563*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG563*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH563*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI563*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ563*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK563*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL563*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM563*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN563*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO563*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP563*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ563*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR563*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS563*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT563*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU563*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV563*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW563*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX563*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY563*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ563*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA563*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB563*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC563*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD563*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE563*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF563*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG563*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH563*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI563*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ563*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK563*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL563*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM563*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN563*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO563*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP563*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ563*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR563*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS563*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B564:BS564)","v":0}]
[]
[]
[]
[]
["Bakom bom Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*B124,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*C124,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*D124,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*E124,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*F124,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*G124,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*H124,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*I124,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*J124,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*K124,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*L124,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*M124,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*N124,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*O124,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*P124,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Q124,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*R124,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*S124,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*T124,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*U124,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*V124,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*W124,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*X124,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Y124,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Z124,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AA124,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AB124,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AC124,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AD124,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AE124,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AF124,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AG124,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AH124,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AI124,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BS124,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B571*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C571*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D571*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E571*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F571*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G571*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H571*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I571*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J571*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K571*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L571*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M571*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N571*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O571*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P571*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q571*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R571*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S571*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T571*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U571*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V571*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W571*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X571*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y571*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z571*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA571*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB571*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC571*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD571*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE571*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF571*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG571*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH571*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI571*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ571*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK571*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL571*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM571*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN571*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO571*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP571*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ571*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR571*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS571*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT571*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU571*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV571*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW571*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX571*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY571*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ571*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA571*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB571*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC571*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD571*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE571*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF571*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG571*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH571*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI571*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ571*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK571*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL571*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM571*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN571*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO571*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP571*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ571*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR571*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS571*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B572*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C572*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D572*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E572*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F572*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G572*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H572*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I572*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J572*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K572*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L572*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M572*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N572*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O572*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P572*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q572*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R572*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S572*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T572*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U572*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V572*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W572*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X572*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y572*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z572*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA572*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB572*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC572*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD572*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE572*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF572*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG572*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH572*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI572*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ572*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK572*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL572*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM572*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN572*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO572*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP572*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ572*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR572*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS572*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT572*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU572*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV572*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW572*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX572*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY572*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ572*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA572*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB572*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC572*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD572*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE572*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF572*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG572*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH572*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI572*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ572*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK572*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL572*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM572*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN572*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO572*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP572*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ572*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR572*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS572*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B573:BS573)","v":0}]
[]
["Bakom bom Lb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*B130,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*C130,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*D130,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*E130,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*F130,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*G130,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*H130,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*I130,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*J130,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*K130,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*L130,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*M130,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*N130,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*O130,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*P130,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Q130,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*R130,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*S130,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*T130,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*U130,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*V130,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*W130,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*X130,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Y130,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Z130,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AA130,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AB130,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AC130,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AD130,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AE130,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AF130,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AG130,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AH130,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AI130,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BS130,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B577*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C577*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D577*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E577*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F577*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G577*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H577*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I577*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J577*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K577*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L577*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M577*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N577*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O577*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P577*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q577*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R577*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S577*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T577*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U577*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V577*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W577*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X577*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y577*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z577*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA577*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB577*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC577*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD577*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE577*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF577*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG577*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH577*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI577*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ577*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK577*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL577*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM577*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN577*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO577*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP577*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ577*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR577*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS577*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT577*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU577*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV577*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW577*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX577*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY577*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ577*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA577*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB577*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC577*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD577*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE577*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF577*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG577*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH577*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI577*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ577*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK577*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL577*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM577*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN577*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO577*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP577*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ577*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR577*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS577*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B578*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C578*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D578*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E578*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F578*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G578*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H578*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I578*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J578*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K578*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L578*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M578*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N578*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O578*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P578*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q578*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R578*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S578*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T578*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U578*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V578*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W578*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X578*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y578*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z578*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA578*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB578*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC578*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD578*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE578*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF578*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG578*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH578*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI578*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ578*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK578*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL578*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM578*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN578*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO578*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP578*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ578*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR578*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS578*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT578*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU578*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV578*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW578*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX578*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY578*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ578*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA578*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB578*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC578*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD578*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE578*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF578*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG578*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH578*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI578*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ578*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK578*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL578*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM578*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN578*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO578*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP578*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ578*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR578*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS578*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B579:BS579)","v":0}]
[]
[]
[]
[]
[]
["Vid fri passage Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*B123,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*C123,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*D123,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*E123,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*F123,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*G123,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*H123,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*I123,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*J123,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*K123,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*L123,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*M123,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*N123,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*O123,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*P123,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Q123,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*R123,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*S123,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*T123,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*U123,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*V123,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*W123,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*X123,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Y123,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Z123,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AA123,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AB123,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AC123,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AD123,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AE123,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AF123,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AG123,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AH123,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AI123,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP587*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS587*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B588*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C588*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D588*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E588*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F588*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G588*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H588*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I588*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J588*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K588*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L588*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M588*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N588*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O588*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P588*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q588*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R588*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S588*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T588*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U588*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V588*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W588*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X588*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y588*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z588*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA588*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB588*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC588*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD588*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE588*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF588*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG588*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH588*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI588*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ588*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK588*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL588*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM588*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN588*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO588*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP588*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ588*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR588*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS588*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT588*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU588*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV588*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW588*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX588*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY588*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ588*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA588*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB588*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC588*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD588*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE588*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF588*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG588*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH588*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI588*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ588*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK588*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL588*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM588*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN588*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO588*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP588*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ588*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR588*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS588*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B589:BS589)","v":0}]
[]
["Vid fri passage Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*B127,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*C127,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*D127,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*E127,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*F127,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*G127,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*H127,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*I127,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*J127,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*K127,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*L127,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*M127,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*N127,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*O127,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*P127,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Q127,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*R127,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*S127,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*T127,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*U127,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*V127,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*W127,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*X127,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Y127,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Z127,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AA127,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AB127,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AC127,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AD127,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AE127,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AF127,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AG127,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AH127,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AI127,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AJ127,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AK127,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AL127,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AM127,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AN127,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AO127,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AP127,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AQ127,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AR127,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AS127,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AT127,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AU127,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AV127,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AW127,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AX127,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AY127,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AZ127,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BA127,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BB127,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BC127,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BD127,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BE127,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BF127,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BG127,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BH127,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BI127,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BJ127,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BK127,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BL127,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BM127,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BN127,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BO127,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BP127,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BQ127,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BR127,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP593*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS593*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B594*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C594*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D594*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E594*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F594*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G594*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H594*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I594*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J594*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K594*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L594*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M594*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N594*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O594*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P594*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q594*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R594*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S594*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T594*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U594*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V594*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W594*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X594*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y594*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z594*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA594*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB594*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC594*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD594*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE594*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF594*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG594*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH594*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI594*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ594*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK594*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL594*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM594*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN594*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO594*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP594*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ594*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR594*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS594*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT594*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU594*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV594*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW594*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX594*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY594*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ594*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA594*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB594*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC594*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD594*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE594*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF594*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG594*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH594*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI594*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ594*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK594*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL594*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM594*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN594*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO594*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP594*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ594*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR594*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS594*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B595:BS595)","v":0}]
[]
["Vid fri passage Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*B122,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*C122,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*D122,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*E122,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*F122,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*G122,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*H122,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*I122,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*J122,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*K122,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*L122,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*M122,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*N122,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*O122,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*P122,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Q122,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*R122,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*S122,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*T122,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*U122,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*V122,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*W122,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*X122,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Y122,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Z122,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AA122,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AB122,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AC122,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AD122,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AE122,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AF122,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AG122,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AH122,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AI122,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AJ122,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AK122,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AL122,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AM122,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AN122,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AO122,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AP122,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP599*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS599*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B600*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C600*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D600*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E600*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F600*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G600*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H600*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I600*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J600*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K600*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L600*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M600*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N600*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O600*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P600*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q600*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R600*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S600*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T600*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U600*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V600*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W600*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X600*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y600*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z600*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA600*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB600*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC600*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD600*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE600*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF600*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG600*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH600*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI600*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ600*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK600*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL600*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM600*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN600*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO600*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP600*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ600*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR600*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS600*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT600*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU600*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV600*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW600*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX600*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY600*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ600*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA600*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB600*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC600*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD600*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE600*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF600*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG600*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH600*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI600*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ600*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK600*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL600*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM600*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN600*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO600*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP600*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ600*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR600*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS600*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B601:BS601)","v":0}]
[]
[]
["Vid fri passage Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*B129,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*C129,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*D129,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*E129,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*F129,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*G129,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*H129,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*I129,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*J129,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*K129,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*L129,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*M129,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*N129,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*O129,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*P129,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Q129,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*R129,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*S129,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*T129,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*U129,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*V129,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*W129,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*X129,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Y129,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Z129,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AA129,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AB129,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AC129,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AD129,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AE129,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AF129,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AG129,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AH129,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AI129,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP606*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS606*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B607*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C607*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D607*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E607*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F607*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G607*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H607*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I607*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J607*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K607*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L607*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M607*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N607*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O607*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P607*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q607*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R607*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S607*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T607*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U607*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V607*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W607*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X607*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y607*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z607*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA607*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB607*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC607*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD607*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE607*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF607*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG607*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH607*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI607*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ607*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK607*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL607*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM607*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN607*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO607*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP607*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ607*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR607*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS607*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT607*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU607*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV607*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW607*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX607*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY607*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ607*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA607*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB607*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC607*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD607*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE607*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF607*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG607*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH607*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI607*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ607*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK607*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL607*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM607*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN607*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO607*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP607*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ607*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR607*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS607*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B608:BS608)","v":0}]
[]
["Vid fri passage Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*B127,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*C127,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*D127,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*E127,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*F127,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*G127,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*H127,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*I127,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*J127,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*K127,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*L127,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*M127,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*N127,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*O127,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*P127,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Q127,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*R127,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*S127,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*T127,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*U127,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*V127,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*W127,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*X127,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Y127,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Z127,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AA127,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AB127,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AC127,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AD127,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AE127,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AF127,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AG127,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AH127,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AI127,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP612*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS612*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B613*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C613*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D613*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E613*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F613*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G613*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H613*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I613*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J613*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K613*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L613*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M613*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N613*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O613*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P613*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q613*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R613*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S613*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T613*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U613*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V613*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W613*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X613*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y613*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z613*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA613*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB613*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC613*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD613*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE613*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF613*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG613*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH613*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI613*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ613*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK613*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL613*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM613*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN613*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO613*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP613*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ613*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR613*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS613*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT613*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU613*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV613*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW613*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX613*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY613*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ613*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA613*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB613*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC613*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD613*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE613*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF613*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG613*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH613*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI613*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ613*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK613*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL613*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM613*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN613*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO613*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP613*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ613*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR613*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS613*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B614:BS614)","v":0}]
[]
["Vid fri passage Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*B128,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*C128,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*D128,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*E128,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*F128,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*G128,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*H128,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*I128,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*J128,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*K128,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*L128,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*M128,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*N128,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*O128,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*P128,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Q128,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*R128,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*S128,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*T128,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*U128,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*V128,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*W128,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*X128,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Y128,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Z128,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AA128,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AB128,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AC128,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AD128,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AE128,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AF128,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AG128,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AH128,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AI128,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AJ128,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AK128,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AL128,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AM128,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AN128,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AO128,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AP128,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP618*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS618*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B619*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C619*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D619*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E619*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F619*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G619*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H619*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I619*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J619*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K619*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L619*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M619*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N619*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O619*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P619*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q619*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R619*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S619*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T619*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U619*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V619*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W619*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X619*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y619*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z619*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA619*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB619*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC619*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD619*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE619*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF619*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG619*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH619*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI619*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ619*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK619*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL619*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM619*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN619*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO619*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP619*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ619*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR619*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS619*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT619*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU619*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV619*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW619*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX619*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY619*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ619*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA619*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB619*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC619*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD619*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE619*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF619*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG619*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH619*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI619*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ619*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK619*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL619*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM619*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN619*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO619*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP619*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ619*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR619*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS619*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B620:BS620)","v":0}]
[]
[]
[]
[]
["Vid fri passage Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*B124,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*C124,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*D124,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*E124,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*F124,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*G124,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*H124,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*I124,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*J124,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*K124,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*L124,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*M124,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*N124,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*O124,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*P124,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Q124,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*R124,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*S124,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*T124,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*U124,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*V124,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*W124,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*X124,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Y124,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Z124,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AA124,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AB124,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AC124,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AD124,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AE124,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AF124,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AG124,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AH124,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AI124,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BS124,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B627*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C627*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D627*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E627*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F627*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G627*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H627*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I627*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J627*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K627*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L627*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M627*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N627*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O627*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P627*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q627*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R627*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S627*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T627*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U627*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V627*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W627*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X627*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y627*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z627*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA627*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB627*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC627*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD627*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE627*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF627*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG627*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH627*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI627*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ627*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK627*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL627*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM627*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN627*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO627*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP627*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ627*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR627*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS627*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT627*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU627*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV627*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW627*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX627*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY627*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ627*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA627*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB627*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC627*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD627*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE627*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF627*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG627*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH627*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI627*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ627*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK627*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL627*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM627*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN627*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO627*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP627*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ627*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR627*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS627*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B628*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C628*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D628*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E628*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F628*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G628*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H628*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I628*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J628*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K628*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L628*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M628*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N628*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O628*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P628*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q628*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R628*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S628*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T628*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U628*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V628*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W628*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X628*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y628*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z628*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA628*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB628*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC628*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD628*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE628*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF628*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG628*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH628*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI628*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ628*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK628*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL628*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM628*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN628*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO628*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP628*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ628*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR628*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS628*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT628*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU628*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV628*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW628*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX628*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY628*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ628*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA628*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB628*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC628*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD628*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE628*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF628*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG628*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH628*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI628*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ628*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK628*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL628*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM628*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN628*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO628*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP628*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ628*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR628*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS628*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B629:BS629)","v":0}]
[]
["Vid fri passage Lb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*B130,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*C130,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*D130,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*E130,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*F130,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*G130,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*H130,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*I130,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*J130,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*K130,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*L130,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*M130,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*N130,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*O130,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*P130,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Q130,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*R130,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*S130,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*T130,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*U130,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*V130,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*W130,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*X130,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Y130,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Z130,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AA130,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AB130,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AC130,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AD130,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AE130,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AF130,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AG130,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AH130,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AI130,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BS130,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B633*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C633*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D633*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E633*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F633*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G633*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H633*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I633*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J633*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K633*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L633*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M633*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N633*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O633*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P633*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q633*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R633*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S633*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T633*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U633*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V633*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W633*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X633*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y633*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z633*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA633*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB633*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC633*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD633*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE633*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF633*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG633*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH633*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI633*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ633*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK633*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL633*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM633*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN633*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO633*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP633*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ633*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR633*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS633*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT633*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU633*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV633*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW633*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX633*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY633*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ633*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA633*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB633*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC633*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD633*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE633*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF633*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG633*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH633*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI633*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ633*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK633*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL633*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM633*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN633*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO633*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP633*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ633*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR633*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS633*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B634*B452,\"\")","v":0},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C634*C452,\"\")","v":0},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D634*D452,\"\")","v":0},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E634*E452,\"\")","v":0},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F634*F452,\"\")","v":0},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G634*G452,\"\")","v":0},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H634*H452,\"\")","v":0},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I634*I452,\"\")","v":0},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J634*J452,\"\")","v":0},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K634*K452,\"\")","v":0},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L634*L452,\"\")","v":0},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M634*M452,\"\")","v":0},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N634*N452,\"\")","v":0},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O634*O452,\"\")","v":0},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P634*P452,\"\")","v":0},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q634*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R634*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S634*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T634*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U634*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V634*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W634*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X634*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y634*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z634*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA634*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB634*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC634*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD634*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE634*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF634*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG634*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH634*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI634*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ634*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK634*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL634*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM634*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN634*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO634*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP634*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ634*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR634*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS634*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT634*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU634*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV634*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW634*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX634*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY634*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ634*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA634*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB634*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC634*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD634*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE634*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF634*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG634*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH634*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI634*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ634*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK634*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL634*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM634*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN634*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO634*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP634*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ634*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR634*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS634*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B635:BS635)","v":0}]
[]
[]
[]
[]
["Vid omledning Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*B123,\"\")","v":-2.1004578821991773},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*C123,\"\")","v":-1.955526288327434},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*D123,\"\")","v":-1.8205949744328411},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*E123,\"\")","v":-1.694973921196975},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*F123,\"\")","v":-1.5780207206343841},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*G123,\"\")","v":-1.4691372909106115},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*H123,\"\")","v":-1.3677668178377795},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*I123,\"\")","v":-1.2733909074069725},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*J123,\"\")","v":-1.1855269347958917},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*K123,\"\")","v":-1.1037255762949749},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*L123,\"\")","v":-1.0275685115306219},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*M123,\"\")","v":-0.9566662842350091},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*N123,\"\")","v":-0.89065631062279349},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*O123,\"\")","v":-0.82920102518982086},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*P123,\"\")","v":-0.7620868172884615},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Q123,\"\")","v":-0.60966945383076931},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*R123,\"\")","v":-0.48773556306461546},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*S123,\"\")","v":-0.39018845045169237},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*T123,\"\")","v":-0.31215076036135386},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*U123,\"\")","v":-0.24972060828908318},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*V123,\"\")","v":-0.19977648663126651},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*W123,\"\")","v":-0.15982118930501324},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*X123,\"\")","v":-0.1278569514440106},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Y123,\"\")","v":-0.1022855611552085},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Z123,\"\")","v":-8.1828448924166811E-2},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AA123,\"\")","v":-6.5462759139333443E-2},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AB123,\"\")","v":-5.2370207311466757E-2},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AC123,\"\")","v":-4.1896165849173411E-2},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AD123,\"\")","v":-3.351693267933873E-2},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AE123,\"\")","v":-2.6813546143470986E-2},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AF123,\"\")","v":-2.145083691477679E-2},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AG123,\"\")","v":-1.7160669531821434E-2},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AH123,\"\")","v":-1.3728535625457146E-2},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AI123,\"\")","v":-1.0982828500365718E-2},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B642*Kalkylvärden!$B32*1/10^6","v":-2.8776272986128729E-4},{"$f":"C642*Kalkylvärden!$B32*1/10^6","v":-2.6790710150085845E-4},{"$f":"D642*Kalkylvärden!$B32*1/10^6","v":-2.4942151149729921E-4},{"$f":"E642*Kalkylvärden!$B32*1/10^6","v":-2.3221142720398558E-4},{"$f":"F642*Kalkylvärden!$B32*1/10^6","v":-2.1618883872691062E-4},{"$f":"G642*Kalkylvärden!$B32*1/10^6","v":-2.0127180885475378E-4},{"$f":"H642*Kalkylvärden!$B32*1/10^6","v":-1.873840540437758E-4},{"$f":"I642*Kalkylvärden!$B32*1/10^6","v":-1.7445455431475522E-4},{"$f":"J642*Kalkylvärden!$B32*1/10^6","v":-1.6241719006703716E-4},{"$f":"K642*Kalkylvärden!$B32*1/10^6","v":-1.5121040395241154E-4},{"$f":"L642*Kalkylvärden!$B32*1/10^6","v":-1.4077688607969519E-4},{"$f":"M642*Kalkylvärden!$B32*1/10^6","v":-1.3106328094019624E-4},{"$f":"N642*Kalkylvärden!$B32*1/10^6","v":-1.2201991455532272E-4},{"$f":"O642*Kalkylvärden!$B32*1/10^6","v":-1.1360054045100545E-4},{"$f":"P642*Kalkylvärden!$B32*1/10^6","v":-1.0440589396851922E-4},{"$f":"Q642*Kalkylvärden!$B32*1/10^6","v":-8.3524715174815401E-5},{"$f":"R642*Kalkylvärden!$B32*1/10^6","v":-6.6819772139852312E-5},{"$f":"S642*Kalkylvärden!$B32*1/10^6","v":-5.3455817711881858E-5},{"$f":"T642*Kalkylvärden!$B32*1/10^6","v":-4.2764654169505477E-5},{"$f":"U642*Kalkylvärden!$B32*1/10^6","v":-3.4211723335604394E-5},{"$f":"V642*Kalkylvärden!$B32*1/10^6","v":-2.7369378668483514E-5},{"$f":"W642*Kalkylvärden!$B32*1/10^6","v":-2.1895502934786817E-5},{"$f":"X642*Kalkylvärden!$B32*1/10^6","v":-1.7516402347829451E-5},{"$f":"Y642*Kalkylvärden!$B32*1/10^6","v":-1.4013121878263562E-5},{"$f":"Z642*Kalkylvärden!$B32*1/10^6","v":-1.1210497502610852E-5},{"$f":"AA642*Kalkylvärden!$B32*1/10^6","v":-8.9683980020886815E-6},{"$f":"AB642*Kalkylvärden!$B32*1/10^6","v":-7.1747184016709461E-6},{"$f":"AC642*Kalkylvärden!$B32*1/10^6","v":-5.7397747213367572E-6},{"$f":"AD642*Kalkylvärden!$B32*1/10^6","v":-4.5918197770694066E-6},{"$f":"AE642*Kalkylvärden!$B32*1/10^6","v":-3.6734558216555249E-6},{"$f":"AF642*Kalkylvärden!$B32*1/10^6","v":-2.9387646573244201E-6},{"$f":"AG642*Kalkylvärden!$B32*1/10^6","v":-2.3510117258595365E-6},{"$f":"AH642*Kalkylvärden!$B32*1/10^6","v":-1.880809380687629E-6},{"$f":"AI642*Kalkylvärden!$B32*1/10^6","v":-1.5046475045501033E-6},{"$f":"AJ642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP642*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS642*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B643*B452,\"\")","v":-3.0340332983682885E-4},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C643*C452,\"\")","v":-2.7780131372530847E-4},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D643*D452,\"\")","v":-2.5435966687976501E-4},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E643*E452,\"\")","v":-2.328960913379971E-4},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F643*F452,\"\")","v":-2.1324367194644912E-4},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G643*G452,\"\")","v":-1.9524957831606974E-4},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H643*H452,\"\")","v":-1.7877387631074258E-4},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I643*I452,\"\")","v":-1.6368843982562522E-4},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J643*J452,\"\")","v":-1.4987595439265683E-4},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K643*K452,\"\")","v":-1.3722900486460145E-4},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L643*L452,\"\")","v":-1.2564924008284738E-4},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M643*M452,\"\")","v":-1.1504660803285835E-4},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N643*N452,\"\")","v":-1.0533865553933408E-4},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O643*O452,\"\")","v":-9.6449887055038538E-5},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P643*P452,\"\")","v":-8.7178745172007634E-5},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q643*Q452,\"\")","v":-6.7721460017675493E-5},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R643*R452,\"\")","v":-5.2606815318078348E-5},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S643*S452,\"\")","v":-4.0865584073173909E-5},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T643*T452,\"\")","v":-3.17448595119148E-5},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U643*U452,\"\")","v":-2.4659774925197591E-5},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V643*V452,\"\")","v":-1.9155999072327403E-5},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W643*W452,\"\")","v":-1.4880602177923904E-5},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X643*X452,\"\")","v":-1.1559424300532189E-5},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y643*Y452,\"\")","v":-8.9794948189641367E-6},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z643*Z452,\"\")","v":-6.9753756854561992E-6},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA643*AA452,\"\")","v":-5.4185527063833648E-6},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB643*AB452,\"\")","v":-4.2091945661180928E-6},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC643*AC452,\"\")","v":-3.2697511412163738E-6},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD643*AD452,\"\")","v":-2.5399805966550383E-6},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE643*AE452,\"\")","v":-1.9730863765320302E-6},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF643*AF452,\"\")","v":-1.5327163736538666E-6},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG643*AG452,\"\")","v":-1.1906318496789457E-6},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH643*AH452,\"\")","v":-9.248966252578477E-7},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI643*AI452,\"\")","v":-7.1847042193942946E-7},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ643*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK643*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL643*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM643*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN643*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO643*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP643*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ643*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR643*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS643*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT643*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU643*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV643*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW643*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX643*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY643*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ643*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA643*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB643*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC643*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD643*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE643*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF643*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG643*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH643*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI643*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ643*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK643*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL643*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM643*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN643*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO643*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP643*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ643*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR643*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS643*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B644:BS644)","v":-2.9371107338768093E-3}]
[]
["Vid omledning Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*B121,\"\")","v":-5.7267459001249408E-3},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*C121,\"\")","v":-4.8963677446068228E-3},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*D121,\"\")","v":-4.1863944216388345E-3},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*E121,\"\")","v":-3.5793672305012036E-3},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*F121,\"\")","v":-3.0603589820785292E-3},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*G121,\"\")","v":-2.6166069296771426E-3},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*H121,\"\")","v":-2.2371989248739566E-3},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*I121,\"\")","v":-1.9128050807672328E-3},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*J121,\"\")","v":-1.6354483440559843E-3},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*K121,\"\")","v":-1.3983083341678664E-3},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*L121,\"\")","v":-1.1955536257135257E-3},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*M121,\"\")","v":-1.0221983499850646E-3},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*N121,\"\")","v":-8.7397958923723029E-4},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*O121,\"\")","v":-7.4725254879783184E-4},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*P121,\"\")","v":-1.6314985826086948E-5},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B648*Kalkylvärden!$B35*1/10^6","v":-4.2566902275628688E-5},{"$f":"C648*Kalkylvärden!$B35*1/10^6","v":-3.6394701445662511E-5},{"$f":"D648*Kalkylvärden!$B35*1/10^6","v":-3.111746973604146E-5},{"$f":"E648*Kalkylvärden!$B35*1/10^6","v":-2.6605436624315445E-5},{"$f":"F648*Kalkylvärden!$B35*1/10^6","v":-2.2747648313789708E-5},{"$f":"G648*Kalkylvärden!$B35*1/10^6","v":-1.9449239308290201E-5},{"$f":"H648*Kalkylvärden!$B35*1/10^6","v":-1.6629099608588121E-5},{"$f":"I648*Kalkylvärden!$B35*1/10^6","v":-1.4217880165342841E-5},{"$f":"J648*Kalkylvärden!$B35*1/10^6","v":-1.2156287541368132E-5},{"$f":"K648*Kalkylvärden!$B35*1/10^6","v":-1.0393625847869751E-5},{"$f":"L648*Kalkylvärden!$B35*1/10^6","v":-8.8865500999286379E-6},{"$f":"M648*Kalkylvärden!$B35*1/10^6","v":-7.598000335438985E-6},{"$f":"N648*Kalkylvärden!$B35*1/10^6","v":-6.4962902868003331E-6},{"$f":"O648*Kalkylvärden!$B35*1/10^6","v":-5.5543281952142835E-6},{"$f":"P648*Kalkylvärden!$B35*1/10^6","v":-1.2126928964530428E-7},{"$f":"Q648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP648*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS648*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B649*B452,\"\")","v":-4.4880516311094665E-5},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C649*C452,\"\")","v":-3.7738812512265677E-5},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D649*D452,\"\")","v":-3.1733546912958954E-5},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E649*E452,\"\")","v":-2.668388146420002E-5},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F649*F452,\"\")","v":-2.243775434080795E-5},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G649*G452,\"\")","v":-1.8867300866026368E-5},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H649*H452,\"\")","v":-1.5865003090872649E-5},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I649*I452,\"\")","v":-1.3340452079535251E-5},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J649*J452,\"\")","v":-1.1217625402718239E-5},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K649*K452,\"\")","v":-9.4325978554164053E-6},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L649*L452,\"\")","v":-7.9316164613988779E-6},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M649*M452,\"\")","v":-6.6694817965348758E-6},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N649*N452,\"\")","v":-5.6081868873504407E-6},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O649*O452,\"\")","v":-4.7157726976314946E-6},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P649*P452,\"\")","v":-1.0125965208789935E-7},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q649*Q452,\"\")","v":0},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R649*R452,\"\")","v":0},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S649*S452,\"\")","v":0},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T649*T452,\"\")","v":0},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U649*U452,\"\")","v":0},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V649*V452,\"\")","v":0},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W649*W452,\"\")","v":0},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X649*X452,\"\")","v":0},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y649*Y452,\"\")","v":0},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z649*Z452,\"\")","v":0},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA649*AA452,\"\")","v":0},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB649*AB452,\"\")","v":0},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC649*AC452,\"\")","v":0},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD649*AD452,\"\")","v":0},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE649*AE452,\"\")","v":0},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF649*AF452,\"\")","v":0},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG649*AG452,\"\")","v":0},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH649*AH452,\"\")","v":0},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI649*AI452,\"\")","v":0},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ649*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK649*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL649*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM649*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN649*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO649*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP649*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ649*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR649*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS649*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT649*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU649*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV649*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW649*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX649*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY649*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ649*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA649*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB649*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC649*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD649*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE649*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF649*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG649*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH649*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI649*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ649*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK649*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL649*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM649*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN649*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO649*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP649*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ649*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR649*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS649*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B650:BS650)","v":-2.5722380833089972E-4}]
[]
["Vid omledning Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*B122,\"\")","v":-18.01275},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*C122,\"\")","v":-18.01275},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*D122,\"\")","v":-18.01275},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*E122,\"\")","v":-18.01275},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*F122,\"\")","v":-18.01275},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*G122,\"\")","v":-18.01275},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*H122,\"\")","v":-18.01275},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*I122,\"\")","v":-18.01275},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*J122,\"\")","v":-18.01275},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*K122,\"\")","v":-18.01275},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*L122,\"\")","v":-18.01275},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*M122,\"\")","v":-18.01275},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*N122,\"\")","v":-18.01275},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*O122,\"\")","v":-18.01275},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*P122,\"\")","v":-18.01275},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Q122,\"\")","v":-18.01275},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*R122,\"\")","v":-18.01275},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*S122,\"\")","v":-18.01275},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*T122,\"\")","v":-18.01275},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*U122,\"\")","v":-18.01275},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*V122,\"\")","v":-18.01275},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*W122,\"\")","v":-18.01275},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*X122,\"\")","v":-18.01275},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Y122,\"\")","v":-18.01275},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Z122,\"\")","v":-18.01275},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AA122,\"\")","v":-18.01275},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AB122,\"\")","v":-18.01275},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AC122,\"\")","v":-18.01275},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AD122,\"\")","v":-18.01275},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AE122,\"\")","v":-18.01275},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AF122,\"\")","v":-18.01275},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AG122,\"\")","v":-18.01275},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AH122,\"\")","v":-18.01275},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AI122,\"\")","v":-18.01275},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AJ122,\"\")","v":-18.01275},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AK122,\"\")","v":-18.01275},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AL122,\"\")","v":-18.01275},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AM122,\"\")","v":-18.01275},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AN122,\"\")","v":-18.01275},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AO122,\"\")","v":-18.01275},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AP122,\"\")","v":-18.01275},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"C654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"D654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"E654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"F654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"G654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"H654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"I654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"J654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"K654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"L654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"M654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"N654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"O654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"P654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Q654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"R654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"S654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"T654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"U654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"V654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"W654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"X654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Y654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Z654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AA654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AB654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AC654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AD654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AE654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AF654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AG654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AH654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AI654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AJ654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AK654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AL654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AM654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AN654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AO654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AP654*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AQ654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS654*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B655*B452,\"\")","v":-2.8734572981522304E-2},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C655*C452,\"\")","v":-2.8259795769779314E-2},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D655*D452,\"\")","v":-2.779286323354048E-2},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E655*E452,\"\")","v":-2.7333645756362032E-2},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F655*F452,\"\")","v":-2.6882015863434045E-2},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G655*G452,\"\")","v":-2.6437848186194525E-2},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H655*H452,\"\")","v":-2.6001019427528176E-2},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I655*I452,\"\")","v":-2.5571408327540183E-2},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J655*J452,\"\")","v":-2.5148895629895491E-2},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K655*K452,\"\")","v":-2.4733364048714335E-2},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L655*L452,\"\")","v":-2.4324698236014627E-2},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M655*M452,\"\")","v":-2.3922784749692377E-2},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N655*N452,\"\")","v":-2.3527512022031155E-2},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O655*O452,\"\")","v":-2.3138770328731843E-2},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P655*P452,\"\")","v":-2.2756451758454112E-2},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q655*Q452,\"\")","v":-2.2096844461107611E-2},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R655*R452,\"\")","v":-2.1456356215858112E-2},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S655*S452,\"\")","v":-2.0834432847282515E-2},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T655*T452,\"\")","v":-2.0230536243013457E-2},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U655*U452,\"\")","v":-1.9644143888143499E-2},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V655*V452,\"\")","v":-1.9074748413124849E-2},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W655*W452,\"\")","v":-1.8521857154773409E-2},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X655*X452,\"\")","v":-1.7984991729997367E-2},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y655*Y452,\"\")","v":-1.7463687621881503E-2},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z655*Z452,\"\")","v":-1.6957493777768992E-2},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA655*AA452,\"\")","v":-1.6465972218993076E-2},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB655*AB452,\"\")","v":-1.5988697661920813E-2},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC655*AC452,\"\")","v":-1.5525257149981079E-2},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD655*AD452,\"\")","v":-1.5075249696358437E-2},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE655*AE452,\"\")","v":-1.4638285937043702E-2},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF655*AF452,\"\")","v":-1.4213987793940985E-2},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG655*AG452,\"\")","v":-1.3801988147739794E-2},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH655*AH452,\"\")","v":-1.3401930520269077E-2},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI655*AI452,\"\")","v":-1.3013468766058377E-2},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ655*AJ452,\"\")","v":-1.2636266772839293E-2},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK655*AK452,\"\")","v":-1.2269998170728007E-2},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL655*AL452,\"\")","v":-1.191434604983734E-2},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM655*AM452,\"\")","v":-1.1569002686073941E-2},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN655*AN452,\"\")","v":-1.1233669274883392E-2},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO655*AO452,\"\")","v":-1.0908055672712857E-2},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP655*AP452,\"\")","v":-1.0591880145967555E-2},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ655*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR655*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS655*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT655*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU655*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV655*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW655*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX655*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY655*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ655*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA655*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB655*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC655*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD655*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE655*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF655*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG655*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH655*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI655*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ655*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK655*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL655*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM655*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN655*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO655*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP655*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ655*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR655*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS655*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B656:BS656)","v":-0.79207879533773407}]
[]
[]
["Vid omledning Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*B129,\"\")","v":-32.413396036107024},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*C129,\"\")","v":-29.65825737303793},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*D129,\"\")","v":-27.137305496329706},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*E129,\"\")","v":-24.83063452914168},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*F129,\"\")","v":-22.720030594164637},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*G129,\"\")","v":-20.788827993660643},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*H129,\"\")","v":-19.021777614199486},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*I129,\"\")","v":-17.404926516992532},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*J129,\"\")","v":-15.925507763048168},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*K129,\"\")","v":-14.571839603189073},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*L129,\"\")","v":-13.333233236918005},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*M129,\"\")","v":-12.199908411779976},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*N129,\"\")","v":-11.162916196778678},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*O129,\"\")","v":-10.21406832005249},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*P129,\"\")","v":-9.4961827064588},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Q129,\"\")","v":-7.1221370298441},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*R129,\"\")","v":-5.3416027723830766},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*S129,\"\")","v":-4.0062020792873065},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*T129,\"\")","v":-3.0046515594654797},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*U129,\"\")","v":-2.2534886695991099},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*V129,\"\")","v":-1.6901165021993323},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*W129,\"\")","v":-1.2675873766494994},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*X129,\"\")","v":-0.95069053248712454},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Y129,\"\")","v":-0.71301789936534332},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Z129,\"\")","v":-0.5347634245240076},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AA129,\"\")","v":-0.4010725683930057},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AB129,\"\")","v":-0.30080442629475423},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AC129,\"\")","v":-0.2256033197210657},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AD129,\"\")","v":-0.1692024897907993},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AE129,\"\")","v":-0.12690186734309944},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AF129,\"\")","v":-9.5176400507324593E-2},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AG129,\"\")","v":-7.1382300380493438E-2},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AH129,\"\")","v":-5.3536725285370075E-2},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AI129,\"\")","v":-4.0152543964027558E-2},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B661*Kalkylvärden!$B32*1/10^6","v":-4.4406352569466628E-3},{"$f":"C661*Kalkylvärden!$B32*1/10^6","v":-4.0631812601061969E-3},{"$f":"D661*Kalkylvärden!$B32*1/10^6","v":-3.7178108529971696E-3},{"$f":"E661*Kalkylvärden!$B32*1/10^6","v":-3.40179693049241E-3},{"$f":"F661*Kalkylvärden!$B32*1/10^6","v":-3.1126441914005555E-3},{"$f":"G661*Kalkylvärden!$B32*1/10^6","v":-2.8480694351315085E-3},{"$f":"H661*Kalkylvärden!$B32*1/10^6","v":-2.6059835331453296E-3},{"$f":"I661*Kalkylvärden!$B32*1/10^6","v":-2.3844749328279769E-3},{"$f":"J661*Kalkylvärden!$B32*1/10^6","v":-2.1817945635375989E-3},{"$f":"K661*Kalkylvärden!$B32*1/10^6","v":-1.9963420256369031E-3},{"$f":"L661*Kalkylvärden!$B32*1/10^6","v":-1.8266529534577667E-3},{"$f":"M661*Kalkylvärden!$B32*1/10^6","v":-1.6713874524138567E-3},{"$f":"N661*Kalkylvärden!$B32*1/10^6","v":-1.5293195189586789E-3},{"$f":"O661*Kalkylvärden!$B32*1/10^6","v":-1.3993273598471912E-3},{"$f":"P661*Kalkylvärden!$B32*1/10^6","v":-1.3009770307848556E-3},{"$f":"Q661*Kalkylvärden!$B32*1/10^6","v":-9.757327730886417E-4},{"$f":"R661*Kalkylvärden!$B32*1/10^6","v":-7.3179957981648149E-4},{"$f":"S661*Kalkylvärden!$B32*1/10^6","v":-5.4884968486236096E-4},{"$f":"T661*Kalkylvärden!$B32*1/10^6","v":-4.1163726364677066E-4},{"$f":"U661*Kalkylvärden!$B32*1/10^6","v":-3.0872794773507804E-4},{"$f":"V661*Kalkylvärden!$B32*1/10^6","v":-2.3154596080130852E-4},{"$f":"W661*Kalkylvärden!$B32*1/10^6","v":-1.7365947060098141E-4},{"$f":"X661*Kalkylvärden!$B32*1/10^6","v":-1.3024460295073606E-4},{"$f":"Y661*Kalkylvärden!$B32*1/10^6","v":-9.7683452213052032E-5},{"$f":"Z661*Kalkylvärden!$B32*1/10^6","v":-7.3262589159789047E-5},{"$f":"AA661*Kalkylvärden!$B32*1/10^6","v":-5.4946941869841782E-5},{"$f":"AB661*Kalkylvärden!$B32*1/10^6","v":-4.1210206402381332E-5},{"$f":"AC661*Kalkylvärden!$B32*1/10^6","v":-3.0907654801786002E-5},{"$f":"AD661*Kalkylvärden!$B32*1/10^6","v":-2.3180741101339505E-5},{"$f":"AE661*Kalkylvärden!$B32*1/10^6","v":-1.7385555826004624E-5},{"$f":"AF661*Kalkylvärden!$B32*1/10^6","v":-1.303916686950347E-5},{"$f":"AG661*Kalkylvärden!$B32*1/10^6","v":-9.7793751521276017E-6},{"$f":"AH661*Kalkylvärden!$B32*1/10^6","v":-7.3345313640957E-6},{"$f":"AI661*Kalkylvärden!$B32*1/10^6","v":-5.5008985230717758E-6},{"$f":"AJ661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP661*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS661*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B662*B452,\"\")","v":-4.6819945174897803E-3},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C662*C452,\"\")","v":-4.2132406555782879E-3},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D662*D452,\"\")","v":-3.7914176865237021E-3},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E662*E452,\"\")","v":-3.4118269638010318E-3},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F662*F452,\"\")","v":-3.0702402619197672E-3},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G662*G452,\"\")","v":-2.7628526786163472E-3},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H662*H452,\"\")","v":-2.4862402524043906E-3},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I662*I452,\"\")","v":-2.2373218233885444E-3},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J662*J452,\"\")","v":-2.0133247125131287E-3},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K662*K452,\"\")","v":-1.8117538369499591E-3},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L662*L452,\"\")","v":-1.6303639176045207E-3},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M662*M452,\"\")","v":-1.4671344691625323E-3},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N662*N452,\"\")","v":-1.3202472940933645E-3},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O662*O452,\"\")","v":-1.1880662299181193E-3},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P662*P452,\"\")","v":-1.0863136239763059E-3},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q662*Q452,\"\")","v":-7.9111970441752698E-4},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R662*R452,\"\")","v":-5.7614152386928602E-4},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S662*S452,\"\")","v":-4.1958132716567555E-4},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T662*T452,\"\")","v":-3.0556466217500285E-4},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U662*U452,\"\")","v":-2.2253078658396948E-4},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V662*V452,\"\")","v":-1.6206046414267341E-4},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W662*W452,\"\")","v":-1.1802229453868611E-4},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X662*X452,\"\")","v":-8.5951018848825757E-5},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y662*Y452,\"\")","v":-6.2594763726862233E-5},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z662*Z452,\"\")","v":-4.5585317061954021E-5},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA662*AA452,\"\")","v":-3.3198002642944765E-5},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB662*AB452,\"\")","v":-2.4176806272579341E-5},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC662*AC452,\"\")","v":-1.7607021959378434E-5},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD662*AD452,\"\")","v":-1.2822505122590816E-5},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE662*AE452,\"\")","v":-9.3381287305824421E-6},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF662*AF452,\"\")","v":-6.8005937494459093E-6},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG662*AG452,\"\")","v":-4.9526063175312588E-6},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH662*AH452,\"\")","v":-3.6067893834195033E-6},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI662*AI452,\"\")","v":-2.6266835727076815E-6},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ662*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK662*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL662*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM662*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN662*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO662*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP662*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ662*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR662*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS662*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT662*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU662*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV662*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW662*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX662*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY662*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ662*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA662*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB662*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC662*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD662*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE662*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF662*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG662*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH662*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI662*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ662*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK662*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL662*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM662*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN662*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO662*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP662*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ662*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR662*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS662*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B663:BS663)","v":-4.0076619924221443E-2}]
[]
["Vid omledning Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*B127,\"\")","v":-0.11054069008668366},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*C127,\"\")","v":-9.6170400375414786E-2},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*D127,\"\")","v":-8.3668248326610864E-2},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*E127,\"\")","v":-7.2791376044151465E-2},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*F127,\"\")","v":-6.3328497158411753E-2},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*G127,\"\")","v":-5.5095792527818238E-2},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*H127,\"\")","v":-4.7933339499201866E-2},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*I127,\"\")","v":-4.1702005364305628E-2},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*J127,\"\")","v":-3.6280744666945891E-2},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*K127,\"\")","v":-3.1564247860242929E-2},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*L127,\"\")","v":-2.7460895638411351E-2},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*M127,\"\")","v":-2.3890979205417873E-2},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*N127,\"\")","v":-2.0785151908713551E-2},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*O127,\"\")","v":-1.8083082160580789E-2},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*P127,\"\")","v":-1.7290685958823521E-2},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Q127,\"\")","v":-1.2968014469117642E-2},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*R127,\"\")","v":-9.7260108518382321E-3},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*S127,\"\")","v":-7.2945081388786741E-3},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*T127,\"\")","v":-5.4708811041590064E-3},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*U127,\"\")","v":-4.1031608281192544E-3},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*V127,\"\")","v":-3.077370621089441E-3},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*W127,\"\")","v":-2.3080279658170811E-3},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*X127,\"\")","v":-1.7310209743628105E-3},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Y127,\"\")","v":-1.2982657307721078E-3},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Z127,\"\")","v":-9.7369929807908091E-4},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AA127,\"\")","v":-7.3027447355931074E-4},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AB127,\"\")","v":-5.4770585516948286E-4},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AC127,\"\")","v":-4.1077939137711215E-4},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AD127,\"\")","v":-3.0808454353283411E-4},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AE127,\"\")","v":-2.3106340764962558E-4},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AF127,\"\")","v":-1.7329755573721923E-4},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AG127,\"\")","v":-1.2997316680291439E-4},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AH127,\"\")","v":-9.747987510218579E-5},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AI127,\"\")","v":-7.3109906326639343E-5},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B667*Kalkylvärden!$B35*1/10^6","v":-8.2164894941431964E-4},{"$f":"C667*Kalkylvärden!$B35*1/10^6","v":-7.1483458599045811E-4},{"$f":"D667*Kalkylvärden!$B35*1/10^6","v":-6.2190608981169853E-4},{"$f":"E667*Kalkylvärden!$B35*1/10^6","v":-5.4105829813617793E-4},{"$f":"F667*Kalkylvärden!$B35*1/10^6","v":-4.7072071937847453E-4},{"$f":"G667*Kalkylvärden!$B35*1/10^6","v":-4.0952702585927297E-4},{"$f":"H667*Kalkylvärden!$B35*1/10^6","v":-3.5628851249756746E-4},{"$f":"I667*Kalkylvärden!$B35*1/10^6","v":-3.099710058728837E-4},{"$f":"J667*Kalkylvärden!$B35*1/10^6","v":-2.6967477510940881E-4},{"$f":"K667*Kalkylvärden!$B35*1/10^6","v":-2.3461705434518569E-4},{"$f":"L667*Kalkylvärden!$B35*1/10^6","v":-2.0411683728031155E-4},{"$f":"M667*Kalkylvärden!$B35*1/10^6","v":-1.7758164843387106E-4},{"$f":"N667*Kalkylvärden!$B35*1/10^6","v":-1.5449603413746784E-4},{"$f":"O667*Kalkylvärden!$B35*1/10^6","v":-1.3441154969959701E-4},{"$f":"P667*Kalkylvärden!$B35*1/10^6","v":-1.2852166873193521E-4},{"$f":"Q667*Kalkylvärden!$B35*1/10^6","v":-9.6391251548951434E-5},{"$f":"R667*Kalkylvärden!$B35*1/10^6","v":-7.2293438661713582E-5},{"$f":"S667*Kalkylvärden!$B35*1/10^6","v":-5.422007899628518E-5},{"$f":"T667*Kalkylvärden!$B35*1/10^6","v":-4.0665059247213897E-5},{"$f":"U667*Kalkylvärden!$B35*1/10^6","v":-3.0498794435410416E-5},{"$f":"V667*Kalkylvärden!$B35*1/10^6","v":-2.2874095826557818E-5},{"$f":"W667*Kalkylvärden!$B35*1/10^6","v":-1.7155571869918364E-5},{"$f":"X667*Kalkylvärden!$B35*1/10^6","v":-1.2866678902438771E-5},{"$f":"Y667*Kalkylvärden!$B35*1/10^6","v":-9.6500091768290769E-6},{"$f":"Z667*Kalkylvärden!$B35*1/10^6","v":-7.2375068826218085E-6},{"$f":"AA667*Kalkylvärden!$B35*1/10^6","v":-5.4281301619663572E-6},{"$f":"AB667*Kalkylvärden!$B35*1/10^6","v":-4.0710976214747658E-6},{"$f":"AC667*Kalkylvärden!$B35*1/10^6","v":-3.0533232161060748E-6},{"$f":"AD667*Kalkylvärden!$B35*1/10^6","v":-2.289992412079556E-6},{"$f":"AE667*Kalkylvärden!$B35*1/10^6","v":-1.717494309059667E-6},{"$f":"AF667*Kalkylvärden!$B35*1/10^6","v":-1.2881207317947506E-6},{"$f":"AG667*Kalkylvärden!$B35*1/10^6","v":-9.6609054884606264E-7},{"$f":"AH667*Kalkylvärden!$B35*1/10^6","v":-7.2456791163454708E-7},{"$f":"AI667*Kalkylvärden!$B35*1/10^6","v":-5.4342593372591021E-7},{"$f":"AJ667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP667*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS667*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B668*B452,\"\")","v":-8.6630755598337769E-4},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C668*C452,\"\")","v":-7.4123450245233583E-4},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D668*D452,\"\")","v":-6.3421885660697619E-4},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E668*E452,\"\")","v":-5.4265358229425571E-4},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F668*F452,\"\")","v":-4.6430803390519872E-4},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G668*G452,\"\")","v":-3.9727361503348802E-4},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H668*H452,\"\")","v":-3.3991728265895258E-4},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I668*I452,\"\")","v":-2.908417641592095E-4},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J668*J452,\"\")","v":-2.4885151798566051E-4},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K668*K452,\"\")","v":-2.1292360876297016E-4},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L668*L452,\"\")","v":-1.821827872926971E-4},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M668*M452,\"\")","v":-1.5588016837853036E-4},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N668*N452,\"\")","v":-1.3337498703804826E-4},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O668*O452,\"\")","v":-1.1411898865930165E-4},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P668*P452,\"\")","v":-1.0731537637943058E-4},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q668*Q452,\"\")","v":-7.815358931980271E-5},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R668*R452,\"\")","v":-5.6916200917682402E-5},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S668*S452,\"\")","v":-4.1449841972660005E-5},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T668*T452,\"\")","v":-3.0186297958350235E-5},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U668*U452,\"\")","v":-2.1983499600102881E-5},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V668*V452,\"\")","v":-1.6009722534857539E-5},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W668*W452,\"\")","v":-1.165925445473321E-5},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X668*X452,\"\")","v":-8.4909787876861398E-6},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y668*Y452,\"\")","v":-6.1836475953801233E-6},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z668*Z452,\"\")","v":-4.5033085748963935E-6},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA668*AA452,\"\")","v":-3.2795834186745475E-6},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB668*AB452,\"\")","v":-2.3883922722955931E-6},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC668*AC452,\"\")","v":-1.7393726330848343E-6},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD668*AD452,\"\")","v":-1.266717026268303E-6},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE668*AE452,\"\")","v":-9.2250044304322089E-7},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF668*AF452,\"\")","v":-6.7182097482495443E-7},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG668*AG452,\"\")","v":-4.8926092731817316E-7},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH668*AH452,\"\")","v":-3.5630958837301746E-7},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI668*AI452,\"\")","v":-2.5948633066295827E-7},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ668*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK668*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL668*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM668*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN668*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO668*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP668*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ668*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR668*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS668*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT668*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU668*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV668*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW668*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX668*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY668*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ668*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA668*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB668*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC668*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD668*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE668*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF668*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG668*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH668*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI668*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ668*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK668*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL668*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM668*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN668*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO668*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP668*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ668*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR668*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS668*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B669:BS669)","v":-5.7183124129211301E-3}]
[]
["Vid omledning Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*B128,\"\")","v":-72.051000000000002},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*C128,\"\")","v":-72.051000000000002},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*D128,\"\")","v":-72.051000000000002},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*E128,\"\")","v":-72.051000000000002},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*F128,\"\")","v":-72.051000000000002},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*G128,\"\")","v":-72.051000000000002},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*H128,\"\")","v":-72.051000000000002},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*I128,\"\")","v":-72.051000000000002},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*J128,\"\")","v":-72.051000000000002},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*K128,\"\")","v":-72.051000000000002},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*L128,\"\")","v":-72.051000000000002},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*M128,\"\")","v":-72.051000000000002},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*N128,\"\")","v":-72.051000000000002},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*O128,\"\")","v":-72.051000000000002},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*P128,\"\")","v":-72.051000000000002},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Q128,\"\")","v":-72.051000000000002},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*R128,\"\")","v":-72.051000000000002},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*S128,\"\")","v":-72.051000000000002},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*T128,\"\")","v":-72.051000000000002},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*U128,\"\")","v":-72.051000000000002},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*V128,\"\")","v":-72.051000000000002},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*W128,\"\")","v":-72.051000000000002},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*X128,\"\")","v":-72.051000000000002},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Y128,\"\")","v":-72.051000000000002},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Z128,\"\")","v":-72.051000000000002},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AA128,\"\")","v":-72.051000000000002},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AB128,\"\")","v":-72.051000000000002},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AC128,\"\")","v":-72.051000000000002},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AD128,\"\")","v":-72.051000000000002},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AE128,\"\")","v":-72.051000000000002},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AF128,\"\")","v":-72.051000000000002},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AG128,\"\")","v":-72.051000000000002},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AH128,\"\")","v":-72.051000000000002},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AI128,\"\")","v":-72.051000000000002},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AJ128,\"\")","v":-72.051000000000002},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AK128,\"\")","v":-72.051000000000002},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AL128,\"\")","v":-72.051000000000002},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AM128,\"\")","v":-72.051000000000002},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AN128,\"\")","v":-72.051000000000002},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AO128,\"\")","v":-72.051000000000002},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AP128,\"\")","v":-72.051000000000002},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"C673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"D673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"E673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"F673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"G673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"H673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"I673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"J673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"K673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"L673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"M673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"N673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"O673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"P673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Q673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"R673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"S673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"T673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"U673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"V673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"W673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"X673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Y673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Z673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AA673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AB673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AC673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AD673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AE673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AF673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AG673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AH673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AI673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AJ673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AK673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AL673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AM673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AN673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AO673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AP673*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AQ673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS673*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B674*B452,\"\")","v":-0.11493829192608922},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C674*C452,\"\")","v":-0.11303918307911726},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D674*D452,\"\")","v":-0.11117145293416192},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E674*E452,\"\")","v":-0.10933458302544813},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F674*F452,\"\")","v":-0.10752806345373618},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G674*G452,\"\")","v":-0.1057513927447781},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H674*H452,\"\")","v":-0.10400407771011271},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I674*I452,\"\")","v":-0.10228563331016073},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J674*J452,\"\")","v":-0.10059558251958196},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K674*K452,\"\")","v":-9.8933456194857342E-2},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L674*L452,\"\")","v":-9.7298792944058507E-2},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M674*M452,\"\")","v":-9.5691138998769507E-2},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N674*N452,\"\")","v":-9.411004808812462E-2},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O674*O452,\"\")","v":-9.2555081314927373E-2},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P674*P452,\"\")","v":-9.102580703381645E-2},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q674*Q452,\"\")","v":-8.8387377844430445E-2},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R674*R452,\"\")","v":-8.5825424863432448E-2},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S674*S452,\"\")","v":-8.333773138913006E-2},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T674*T452,\"\")","v":-8.0922144972053828E-2},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U674*U452,\"\")","v":-7.8576575552573996E-2},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V674*V452,\"\")","v":-7.6298993652499397E-2},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W674*W452,\"\")","v":-7.4087428619093634E-2},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X674*X452,\"\")","v":-7.1939966919989468E-2},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y674*Y452,\"\")","v":-6.9854750487526013E-2},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z674*Z452,\"\")","v":-6.7829975111075969E-2},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA674*AA452,\"\")","v":-6.5863888875972304E-2},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB674*AB452,\"\")","v":-6.3954790647683252E-2},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC674*AC452,\"\")","v":-6.2101028599924314E-2},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD674*AD452,\"\")","v":-6.0300998785433747E-2},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE674*AE452,\"\")","v":-5.8553143748174809E-2},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF674*AF452,\"\")","v":-5.685595117576394E-2},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG674*AG452,\"\")","v":-5.5207952590959175E-2},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH674*AH452,\"\")","v":-5.3607722081076309E-2},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI674*AI452,\"\")","v":-5.2053875064233507E-2},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ674*AJ452,\"\")","v":-5.0545067091357171E-2},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK674*AK452,\"\")","v":-4.9079992682912028E-2},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL674*AL452,\"\")","v":-4.765738419934936E-2},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM674*AM452,\"\")","v":-4.6276010744295763E-2},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN674*AN452,\"\")","v":-4.4934677099533568E-2},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO674*AO452,\"\")","v":-4.363222269085143E-2},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP674*AP452,\"\")","v":-4.2367520583870222E-2},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ674*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR674*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS674*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT674*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU674*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV674*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW674*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX674*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY674*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ674*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA674*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB674*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC674*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD674*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE674*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF674*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG674*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH674*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI674*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ674*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK674*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL674*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM674*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN674*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO674*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP674*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ674*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR674*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS674*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B675:BS675)","v":-3.1683151813509363}]
[]
[]
[]
[]
["Vid omledning Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*B124,\"\")","v":-1701.6680864273003},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*C124,\"\")","v":-1588.9478540462419},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*D124,\"\")","v":-1476.2276216651837},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*E124,\"\")","v":-1363.5073892841256},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*F124,\"\")","v":-1250.7871569030672},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*G124,\"\")","v":-1138.0669245220088},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*H124,\"\")","v":-1025.3466921409506},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*I124,\"\")","v":-912.62645975989244},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*J124,\"\")","v":-799.90622737883416},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*K124,\"\")","v":-687.18599499777588},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*L124,\"\")","v":-574.46576261671771},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*M124,\"\")","v":-461.74553023565932},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*N124,\"\")","v":-349.02529785460109},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*O124,\"\")","v":-236.30506547354284},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*P124,\"\")","v":-123.58483309248554},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Q124,\"\")","v":-117.40559143786126},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*R124,\"\")","v":-111.22634978323698},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*S124,\"\")","v":-105.04710812861272},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*T124,\"\")","v":-98.867866473988443},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*U124,\"\")","v":-92.688624819364179},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*V124,\"\")","v":-86.509383164739901},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*W124,\"\")","v":-80.330141510115638},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*X124,\"\")","v":-74.150899855491375},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Y124,\"\")","v":-67.971658200867083},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Z124,\"\")","v":-61.792416546242812},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AA124,\"\")","v":-55.613174891618527},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AB124,\"\")","v":-49.43393323699425},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AC124,\"\")","v":-43.254691582369979},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AD124,\"\")","v":-37.075449927745701},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AE124,\"\")","v":-30.89620827312142},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AF124,\"\")","v":-24.716966618497146},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AG124,\"\")","v":-18.537724963872865},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AH124,\"\")","v":-12.358483309248589},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AI124,\"\")","v":-6.1792416546243132},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BS124,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B682*Kalkylvärden!$B34*1/10^6*B132","v":-5.222812049880717E-3},{"$f":"C682*Kalkylvärden!$B34*1/10^6*C132","v":-5.1005226114884394E-3},{"$f":"D682*Kalkylvärden!$B34*1/10^6*D132","v":-4.9464980922873424E-3},{"$f":"E682*Kalkylvärden!$B34*1/10^6*E132","v":-4.7607384922774233E-3},{"$f":"F682*Kalkylvärden!$B34*1/10^6*F132","v":-4.5432438114586821E-3},{"$f":"G682*Kalkylvärden!$B34*1/10^6*G132","v":-4.2940140498311215E-3},{"$f":"H682*Kalkylvärden!$B34*1/10^6*H132","v":-4.0130492073947388E-3},{"$f":"I682*Kalkylvärden!$B34*1/10^6*I132","v":-3.7003492841495363E-3},{"$f":"J682*Kalkylvärden!$B34*1/10^6*J132","v":-3.3559142800955112E-3},{"$f":"K682*Kalkylvärden!$B34*1/10^6*K132","v":-2.9797441952326663E-3},{"$f":"L682*Kalkylvärden!$B34*1/10^6*L132","v":-2.5718390295610002E-3},{"$f":"M682*Kalkylvärden!$B34*1/10^6*M132","v":-2.132198783080512E-3},{"$f":"N682*Kalkylvärden!$B34*1/10^6*N132","v":-1.6608234557912032E-3},{"$f":"O682*Kalkylvärden!$B34*1/10^6*O132","v":-1.1577130476930736E-3},{"$f":"P682*Kalkylvärden!$B34*1/10^6*P132","v":-6.2286755878612711E-4},{"$f":"Q682*Kalkylvärden!$B34*1/10^6*Q132","v":-5.9278083116976149E-4},{"$f":"R682*Kalkylvärden!$B34*1/10^6*R132","v":-5.6258287720361286E-4},{"$f":"S682*Kalkylvärden!$B34*1/10^6*S132","v":-5.322736968876808E-4},{"$f":"T682*Kalkylvärden!$B34*1/10^6*T132","v":-5.018532902219654E-4},{"$f":"U682*Kalkylvärden!$B34*1/10^6*U132","v":-4.7132165720646711E-4},{"$f":"V682*Kalkylvärden!$B34*1/10^6*V132","v":-4.4067879784118522E-4},{"$f":"W682*Kalkylvärden!$B34*1/10^6*W132","v":-4.0992471212612027E-4},{"$f":"X682*Kalkylvärden!$B34*1/10^6*X132","v":-3.7905940006127209E-4},{"$f":"Y682*Kalkylvärden!$B34*1/10^6*Y132","v":-3.4808286164664053E-4},{"$f":"Z682*Kalkylvärden!$B34*1/10^6*Z132","v":-3.1699509688222586E-4},{"$f":"AA682*Kalkylvärden!$B34*1/10^6*AA132","v":-2.8579610576802785E-4},{"$f":"AB682*Kalkylvärden!$B34*1/10^6*AB132","v":-2.5448588830404657E-4},{"$f":"AC682*Kalkylvärden!$B34*1/10^6*AC132","v":-2.2306444449028215E-4},{"$f":"AD682*Kalkylvärden!$B34*1/10^6*AD132","v":-1.9153177432673448E-4},{"$f":"AE682*Kalkylvärden!$B34*1/10^6*AE132","v":-1.598878778134035E-4},{"$f":"AF682*Kalkylvärden!$B34*1/10^6*AF132","v":-1.2813275495028931E-4},{"$f":"AG682*Kalkylvärden!$B34*1/10^6*AG132","v":-9.6266405737391916E-5},{"$f":"AH682*Kalkylvärden!$B34*1/10^6*AH132","v":-6.4288830174711247E-5},{"$f":"AI682*Kalkylvärden!$B34*1/10^6*AI132","v":-3.220002826224733E-5},{"$f":"AJ682*Kalkylvärden!$B34*1/10^6*AJ132","v":0},{"$f":"AK682*Kalkylvärden!$B34*1/10^6*AK132","v":0},{"$f":"AL682*Kalkylvärden!$B34*1/10^6*AL132","v":0},{"$f":"AM682*Kalkylvärden!$B34*1/10^6*AM132","v":0},{"$f":"AN682*Kalkylvärden!$B34*1/10^6*AN132","v":0},{"$f":"AO682*Kalkylvärden!$B34*1/10^6*AO132","v":0},{"$f":"AP682*Kalkylvärden!$B34*1/10^6*AP132","v":0},{"$f":"AQ682*Kalkylvärden!$B34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR682*Kalkylvärden!$B34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS682*Kalkylvärden!$B34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT682*Kalkylvärden!$B34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU682*Kalkylvärden!$B34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV682*Kalkylvärden!$B34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW682*Kalkylvärden!$B34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX682*Kalkylvärden!$B34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY682*Kalkylvärden!$B34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ682*Kalkylvärden!$B34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA682*Kalkylvärden!$B34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB682*Kalkylvärden!$B34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC682*Kalkylvärden!$B34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD682*Kalkylvärden!$B34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE682*Kalkylvärden!$B34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF682*Kalkylvärden!$B34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG682*Kalkylvärden!$B34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH682*Kalkylvärden!$B34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI682*Kalkylvärden!$B34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ682*Kalkylvärden!$B34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK682*Kalkylvärden!$B34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL682*Kalkylvärden!$B34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM682*Kalkylvärden!$B34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN682*Kalkylvärden!$B34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO682*Kalkylvärden!$B34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP682*Kalkylvärden!$B34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ682*Kalkylvärden!$B34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR682*Kalkylvärden!$B34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS682*Kalkylvärden!$B34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B683*B452,\"\")","v":-5.5066845098723192E-3},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C683*C452,\"\")","v":-5.2888925833591213E-3},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D683*D452,\"\")","v":-5.0444310092685228E-3},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E683*E452,\"\")","v":-4.7747752988907648E-3},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F683*F452,\"\")","v":-4.4813506497772514E-3},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G683*G452,\"\")","v":-4.1655333515576111E-3},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H683*H452,\"\")","v":-3.8286521566243212E-3},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I683*I452,\"\")","v":-3.4719896165019562E-3},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J683*J452,\"\")","v":-3.0967833846999881E-3},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K683*K452,\"\")","v":-2.7042274868304796E-3},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L683*L452,\"\")","v":-2.2954735587545892E-3},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M683*M452,\"\")","v":-1.8716320535049926E-3},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N683*N452,\"\")","v":-1.4337734177146612E-3},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O683*O452,\"\")","v":-9.8292923826625244E-4},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P683*P452,\"\")","v":-5.2009335986049981E-4},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q683*Q452,\"\")","v":-4.806240077956204E-4},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R683*R452,\"\")","v":-4.4291820481249882E-4},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S683*S452,\"\")","v":-4.0690941493666023E-4},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T683*T452,\"\")","v":-3.7253340411785038E-4},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U683*U452,\"\")","v":-3.3972816481848479E-4},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V683*V452,\"\")","v":-3.0843384297798656E-4},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W683*W452,\"\")","v":-2.7859266728043146E-4},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X683*X452,\"\")","v":-2.5014888065507252E-4},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y683*Y452,\"\")","v":-2.230486739414222E-4},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z683*Z452,\"\")","v":-1.9724012165259799E-4},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA683*AA452,\"\")","v":-1.7267311977261878E-4},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB683*AB452,\"\")","v":-1.4929932552525793E-4},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC683*AC452,\"\")","v":-1.2707209905392106E-4},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD683*AD452,\"\")","v":-1.0594644695382691E-4},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE683*AE452,\"\")","v":-8.5878967599525805E-5},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF683*AF452,\"\")","v":-6.6827798212494531E-5},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG683*AG452,\"\")","v":-4.8752563615202811E-5},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH683*AH452,\"\")","v":-3.1614326619652649E-5},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI683*AI452,\"\")","v":-1.5375539999952212E-5},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ683*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK683*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL683*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM683*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN683*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO683*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP683*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ683*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR683*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS683*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT683*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU683*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV683*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW683*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX683*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY683*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ683*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA683*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB683*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC683*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD683*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE683*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF683*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG683*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH683*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI683*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ683*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK683*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL683*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM683*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN683*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO683*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP683*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ683*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR683*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS683*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B684:BS684)","v":-5.3570839245824418E-2}]
[]
["Vid omledning Lb"]
["CO2, kvantiteter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*B130,\"\")","v":-29214.746359615358},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*C130,\"\")","v":-27661.736024999973},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*D130,\"\")","v":-26108.725690384592},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*E130,\"\")","v":-24555.715355769207},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*F130,\"\")","v":-23002.705021153823},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*G130,\"\")","v":-21449.694686538438},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*H130,\"\")","v":-19896.684351923053},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*I130,\"\")","v":-18343.674017307669},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*J130,\"\")","v":-16790.663682692291},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*K130,\"\")","v":-15237.653348076907},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*L130,\"\")","v":-13684.643013461522},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*M130,\"\")","v":-12131.632678846137},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*N130,\"\")","v":-10578.622344230756},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*O130,\"\")","v":-9025.6120096153718},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*P130,\"\")","v":-7472.6016749999981},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Q130,\"\")","v":-7098.9715912499987},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*R130,\"\")","v":-6725.3415074999984},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*S130,\"\")","v":-6351.7114237499982},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*T130,\"\")","v":-5978.0813399999988},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*U130,\"\")","v":-5604.4512562499986},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*V130,\"\")","v":-5230.8211724999983},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*W130,\"\")","v":-4857.191088749998},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*X130,\"\")","v":-4483.5610049999968},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Y130,\"\")","v":-4109.9309212499975},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Z130,\"\")","v":-3736.3008374999981},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AA130,\"\")","v":-3362.6707537499974},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AB130,\"\")","v":-2989.0406699999971},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AC130,\"\")","v":-2615.4105862499973},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AD130,\"\")","v":-2241.7805024999971},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AE130,\"\")","v":-1868.1504187499972},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AF130,\"\")","v":-1494.5203349999972},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AG130,\"\")","v":-1120.8902512499974},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AH130,\"\")","v":-747.26016749999746},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AI130,\"\")","v":-373.63008374999748},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BS130,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B688*Kalkylvärden!$B34*1/10^6*B132","v":-8.9666798442204113E-2},{"$f":"C688*Kalkylvärden!$B34*1/10^6*C132","v":-8.8794172640249955E-2},{"$f":"D688*Kalkylvärden!$B34*1/10^6*D132","v":-8.7484314697934898E-2},{"$f":"E688*Kalkylvärden!$B34*1/10^6*E132","v":-8.5737224615258872E-2},{"$f":"F688*Kalkylvärden!$B34*1/10^6*F132","v":-8.3552902392221878E-2},{"$f":"G688*Kalkylvärden!$B34*1/10^6*G132","v":-8.093134802882393E-2},{"$f":"H688*Kalkylvärden!$B34*1/10^6*H132","v":-7.7872561525065054E-2},{"$f":"I688*Kalkylvärden!$B34*1/10^6*I132","v":-7.4376542880945237E-2},{"$f":"J688*Kalkylvärden!$B34*1/10^6*J132","v":-7.044329209646448E-2},{"$f":"K688*Kalkylvärden!$B34*1/10^6*K132","v":-6.6072809171622768E-2},{"$f":"L688*Kalkylvärden!$B34*1/10^6*L132","v":-6.1265094106420094E-2},{"$f":"M688*Kalkylvärden!$B34*1/10^6*M132","v":-5.602014690085648E-2},{"$f":"N688*Kalkylvärden!$B34*1/10^6*N132","v":-5.0337967554931938E-2},{"$f":"O688*Kalkylvärden!$B34*1/10^6*O132","v":-4.4218556068646428E-2},{"$f":"P688*Kalkylvärden!$B34*1/10^6*P132","v":-3.7661912441999991E-2},{"$f":"Q688*Kalkylvärden!$B34*1/10^6*Q132","v":-3.5842707564221241E-2},{"$f":"R688*Kalkylvärden!$B34*1/10^6*R132","v":-3.4016777344935002E-2},{"$f":"S688*Kalkylvärden!$B34*1/10^6*S132","v":-3.2184121784141248E-2},{"$f":"T688*Kalkylvärden!$B34*1/10^6*T132","v":-3.0344740881839995E-2},{"$f":"U688*Kalkylvärden!$B34*1/10^6*U132","v":-2.8498634638031255E-2},{"$f":"V688*Kalkylvärden!$B34*1/10^6*V132","v":-2.6645803052715005E-2},{"$f":"W688*Kalkylvärden!$B34*1/10^6*W132","v":-2.4786246125891247E-2},{"$f":"X688*Kalkylvärden!$B34*1/10^6*X132","v":-2.291996385756E-2},{"$f":"Y688*Kalkylvärden!$B34*1/10^6*Y132","v":-2.1046956247721252E-2},{"$f":"Z688*Kalkylvärden!$B34*1/10^6*Z132","v":-1.9167223296375002E-2},{"$f":"AA688*Kalkylvärden!$B34*1/10^6*AA132","v":-1.7280765003521249E-2},{"$f":"AB688*Kalkylvärden!$B34*1/10^6*AB132","v":-1.5387581369159997E-2},{"$f":"AC688*Kalkylvärden!$B34*1/10^6*AC132","v":-1.3487672393291248E-2},{"$f":"AD688*Kalkylvärden!$B34*1/10^6*AD132","v":-1.1581038075914997E-2},{"$f":"AE688*Kalkylvärden!$B34*1/10^6*AE132","v":-9.6676784170312453E-3},{"$f":"AF688*Kalkylvärden!$B34*1/10^6*AF132","v":-7.7475934166399939E-3},{"$f":"AG688*Kalkylvärden!$B34*1/10^6*AG132","v":-5.820783074741244E-3},{"$f":"AH688*Kalkylvärden!$B34*1/10^6*AH132","v":-3.8872473913349917E-3},{"$f":"AI688*Kalkylvärden!$B34*1/10^6*AI132","v":-1.9469863664212394E-3},{"$f":"AJ688*Kalkylvärden!$B34*1/10^6*AJ132","v":0},{"$f":"AK688*Kalkylvärden!$B34*1/10^6*AK132","v":0},{"$f":"AL688*Kalkylvärden!$B34*1/10^6*AL132","v":0},{"$f":"AM688*Kalkylvärden!$B34*1/10^6*AM132","v":0},{"$f":"AN688*Kalkylvärden!$B34*1/10^6*AN132","v":0},{"$f":"AO688*Kalkylvärden!$B34*1/10^6*AO132","v":0},{"$f":"AP688*Kalkylvärden!$B34*1/10^6*AP132","v":0},{"$f":"AQ688*Kalkylvärden!$B34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR688*Kalkylvärden!$B34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS688*Kalkylvärden!$B34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT688*Kalkylvärden!$B34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU688*Kalkylvärden!$B34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV688*Kalkylvärden!$B34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW688*Kalkylvärden!$B34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX688*Kalkylvärden!$B34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY688*Kalkylvärden!$B34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ688*Kalkylvärden!$B34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA688*Kalkylvärden!$B34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB688*Kalkylvärden!$B34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC688*Kalkylvärden!$B34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD688*Kalkylvärden!$B34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE688*Kalkylvärden!$B34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF688*Kalkylvärden!$B34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG688*Kalkylvärden!$B34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH688*Kalkylvärden!$B34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI688*Kalkylvärden!$B34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ688*Kalkylvärden!$B34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK688*Kalkylvärden!$B34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL688*Kalkylvärden!$B34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM688*Kalkylvärden!$B34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN688*Kalkylvärden!$B34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO688*Kalkylvärden!$B34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP688*Kalkylvärden!$B34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ688*Kalkylvärden!$B34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR688*Kalkylvärden!$B34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS688*Kalkylvärden!$B34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B528<=(Indata!$B$26+Indata!$B$24),B689*B452,\"\")","v":-9.4540405688695206E-2},{"$f":"IF(C528<=(Indata!$B$26+Indata!$B$24),C689*C452,\"\")","v":-9.2073474993473584E-2},{"$f":"IF(D528<=(Indata!$B$26+Indata!$B$24),D689*D452,\"\")","v":-8.9216367145671022E-2},{"$f":"IF(E528<=(Indata!$B$26+Indata!$B$24),E689*E452,\"\")","v":-8.5990016664946378E-2},{"$f":"IF(F528<=(Indata!$B$26+Indata!$B$24),F689*F452,\"\")","v":-8.2414651065345748E-2},{"$f":"IF(G528<=(Indata!$B$26+Indata!$B$24),G689*G452,\"\")","v":-7.8509810514905284E-2},{"$f":"IF(H528<=(Indata!$B$26+Indata!$B$24),H689*H452,\"\")","v":-7.4294367005371634E-2},{"$f":"IF(I528<=(Indata!$B$26+Indata!$B$24),I689*I452,\"\")","v":-6.9786543043410365E-2},{"$f":"IF(J528<=(Indata!$B$26+Indata!$B$24),J689*J452,\"\")","v":-6.5003929874421759E-2},{"$f":"IF(K528<=(Indata!$B$26+Indata!$B$24),K689*K452,\"\")","v":-5.9963505249837672E-2},{"$f":"IF(L528<=(Indata!$B$26+Indata!$B$24),L689*L452,\"\")","v":-5.4681650748532339E-2},{"$f":"IF(M528<=(Indata!$B$26+Indata!$B$24),M689*M452,\"\")","v":-4.9174168662745293E-2},{"$f":"IF(N528<=(Indata!$B$26+Indata!$B$24),N689*N452,\"\")","v":-4.3456298458683394E-2},{"$f":"IF(O528<=(Indata!$B$26+Indata!$B$24),O689*O452,\"\")","v":-3.7542732821744154E-2},{"$f":"IF(P528<=(Indata!$B$26+Indata!$B$24),P689*P452,\"\")","v":-3.1447633296081703E-2},{"$f":"IF(Q528<=(Indata!$B$26+Indata!$B$24),Q689*Q452,\"\")","v":-2.9061104634183012E-2},{"$f":"IF(R528<=(Indata!$B$26+Indata!$B$24),R689*R452,\"\")","v":-2.6781209605979694E-2},{"$f":"IF(S528<=(Indata!$B$26+Indata!$B$24),S689*S452,\"\")","v":-2.460392508968676E-2},{"$f":"IF(T528<=(Indata!$B$26+Indata!$B$24),T689*T452,\"\")","v":-2.2525367150200613E-2},{"$f":"IF(U528<=(Indata!$B$26+Indata!$B$24),U689*U452,\"\")","v":-2.0541786479312277E-2},{"$f":"IF(V528<=(Indata!$B$26+Indata!$B$24),V689*V452,\"\")","v":-1.8649563979579706E-2},{"$f":"IF(W528<=(Indata!$B$26+Indata!$B$24),W689*W452,\"\")","v":-1.6845206487470267E-2},{"$f":"IF(X528<=(Indata!$B$26+Indata!$B$24),X689*X452,\"\")","v":-1.5125342631515246E-2},{"$f":"IF(Y528<=(Indata!$B$26+Indata!$B$24),Y689*Y452,\"\")","v":-1.3486718821344949E-2},{"$f":"IF(Z528<=(Indata!$B$26+Indata!$B$24),Z689*Z452,\"\")","v":-1.1926195363596154E-2},{"$f":"IF(AA528<=(Indata!$B$26+Indata!$B$24),AA689*AA452,\"\")","v":-1.0440742700803156E-2},{"$f":"IF(AB528<=(Indata!$B$26+Indata!$B$24),AB689*AB452,\"\")","v":-9.027437769499623E-3},{"$f":"IF(AC528<=(Indata!$B$26+Indata!$B$24),AC689*AC452,\"\")","v":-7.6834604738713012E-3},{"$f":"IF(AD528<=(Indata!$B$26+Indata!$B$24),AD689*AD452,\"\")","v":-6.4060902714088959E-3},{"$f":"IF(AE528<=(Indata!$B$26+Indata!$B$24),AE689*AE452,\"\")","v":-5.1927028671166766E-3},{"$f":"IF(AF528<=(Indata!$B$26+Indata!$B$24),AF689*AF452,\"\")","v":-4.0407670129354346E-3},{"$f":"IF(AG528<=(Indata!$B$26+Indata!$B$24),AG689*AG452,\"\")","v":-2.947841409138566E-3},{"$f":"IF(AH528<=(Indata!$B$26+Indata!$B$24),AH689*AH452,\"\")","v":-1.911571704557138E-3},{"$f":"IF(AI528<=(Indata!$B$26+Indata!$B$24),AI689*AI452,\"\")","v":-9.2968759258418333E-4},{"$f":"IF(AJ528<=(Indata!$B$26+Indata!$B$24),AJ689*AJ452,\"\")","v":0},{"$f":"IF(AK528<=(Indata!$B$26+Indata!$B$24),AK689*AK452,\"\")","v":0},{"$f":"IF(AL528<=(Indata!$B$26+Indata!$B$24),AL689*AL452,\"\")","v":0},{"$f":"IF(AM528<=(Indata!$B$26+Indata!$B$24),AM689*AM452,\"\")","v":0},{"$f":"IF(AN528<=(Indata!$B$26+Indata!$B$24),AN689*AN452,\"\")","v":0},{"$f":"IF(AO528<=(Indata!$B$26+Indata!$B$24),AO689*AO452,\"\")","v":0},{"$f":"IF(AP528<=(Indata!$B$26+Indata!$B$24),AP689*AP452,\"\")","v":0},{"$f":"IF(AQ528<=(Indata!$B$26+Indata!$B$24),AQ689*AQ452,\"\")","v":""},{"$f":"IF(AR528<=(Indata!$B$26+Indata!$B$24),AR689*AR452,\"\")","v":""},{"$f":"IF(AS528<=(Indata!$B$26+Indata!$B$24),AS689*AS452,\"\")","v":""},{"$f":"IF(AT528<=(Indata!$B$26+Indata!$B$24),AT689*AT452,\"\")","v":""},{"$f":"IF(AU528<=(Indata!$B$26+Indata!$B$24),AU689*AU452,\"\")","v":""},{"$f":"IF(AV528<=(Indata!$B$26+Indata!$B$24),AV689*AV452,\"\")","v":""},{"$f":"IF(AW528<=(Indata!$B$26+Indata!$B$24),AW689*AW452,\"\")","v":""},{"$f":"IF(AX528<=(Indata!$B$26+Indata!$B$24),AX689*AX452,\"\")","v":""},{"$f":"IF(AY528<=(Indata!$B$26+Indata!$B$24),AY689*AY452,\"\")","v":""},{"$f":"IF(AZ528<=(Indata!$B$26+Indata!$B$24),AZ689*AZ452,\"\")","v":""},{"$f":"IF(BA528<=(Indata!$B$26+Indata!$B$24),BA689*BA452,\"\")","v":""},{"$f":"IF(BB528<=(Indata!$B$26+Indata!$B$24),BB689*BB452,\"\")","v":""},{"$f":"IF(BC528<=(Indata!$B$26+Indata!$B$24),BC689*BC452,\"\")","v":""},{"$f":"IF(BD528<=(Indata!$B$26+Indata!$B$24),BD689*BD452,\"\")","v":""},{"$f":"IF(BE528<=(Indata!$B$26+Indata!$B$24),BE689*BE452,\"\")","v":""},{"$f":"IF(BF528<=(Indata!$B$26+Indata!$B$24),BF689*BF452,\"\")","v":""},{"$f":"IF(BG528<=(Indata!$B$26+Indata!$B$24),BG689*BG452,\"\")","v":""},{"$f":"IF(BH528<=(Indata!$B$26+Indata!$B$24),BH689*BH452,\"\")","v":""},{"$f":"IF(BI528<=(Indata!$B$26+Indata!$B$24),BI689*BI452,\"\")","v":""},{"$f":"IF(BJ528<=(Indata!$B$26+Indata!$B$24),BJ689*BJ452,\"\")","v":""},{"$f":"IF(BK528<=(Indata!$B$26+Indata!$B$24),BK689*BK452,\"\")","v":""},{"$f":"IF(BL528<=(Indata!$B$26+Indata!$B$24),BL689*BL452,\"\")","v":""},{"$f":"IF(BM528<=(Indata!$B$26+Indata!$B$24),BM689*BM452,\"\")","v":""},{"$f":"IF(BN528<=(Indata!$B$26+Indata!$B$24),BN689*BN452,\"\")","v":""},{"$f":"IF(BO528<=(Indata!$B$26+Indata!$B$24),BO689*BO452,\"\")","v":""},{"$f":"IF(BP528<=(Indata!$B$26+Indata!$B$24),BP689*BP452,\"\")","v":""},{"$f":"IF(BQ528<=(Indata!$B$26+Indata!$B$24),BQ689*BQ452,\"\")","v":""},{"$f":"IF(BR528<=(Indata!$B$26+Indata!$B$24),BR689*BR452,\"\")","v":""},{"$f":"IF(BS528<=(Indata!$B$26+Indata!$B$24),BS689*BS452,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B690:BS690)","v":-1.2562222772786491}]
[]
[]
[]
[]
["Vägslitage, externa effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B697+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"BN697+1","v":2096},{"$f":"BO697+1","v":2097},{"$f":"BP697+1","v":2098},{"$f":"BQ697+1","v":2099},{"$f":"BR697+1","v":2100}]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*B152,\"\")","v":-0.2248853413835962},{"$f":"IF(C697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*C152,\"\")","v":-0.22716118103839814},{"$f":"IF(D697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*D152,\"\")","v":-0.22946005219050669},{"$f":"IF(E697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*E152,\"\")","v":-0.23178218791867461},{"$f":"IF(F697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*F152,\"\")","v":-0.23412782366041154},{"$f":"IF(G697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*G152,\"\")","v":-0.23649719723585488},{"$f":"IF(H697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*H152,\"\")","v":-0.23889054887188169},{"$f":"IF(I697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*I152,\"\")","v":-0.24130812122646511},{"$f":"IF(J697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*J152,\"\")","v":-0.24375015941327691},{"$f":"IF(K697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*K152,\"\")","v":-0.24621691102653923},{"$f":"IF(L697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*L152,\"\")","v":-0.24870862616612777},{"$f":"IF(M697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*M152,\"\")","v":-0.25122555746292896},{"$f":"IF(N697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*N152,\"\")","v":-0.25376796010445379},{"$f":"IF(O697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*O152,\"\")","v":-0.25633609186071077},{"$f":"IF(P697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*P152,\"\")","v":-0.2589302131103412},{"$f":"IF(Q697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Q152,\"\")","v":-0.2589302131103412},{"$f":"IF(R697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*R152,\"\")","v":-0.2589302131103412},{"$f":"IF(S697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*S152,\"\")","v":-0.2589302131103412},{"$f":"IF(T697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*T152,\"\")","v":-0.2589302131103412},{"$f":"IF(U697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*U152,\"\")","v":-0.2589302131103412},{"$f":"IF(V697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*V152,\"\")","v":-0.2589302131103412},{"$f":"IF(W697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*W152,\"\")","v":-0.2589302131103412},{"$f":"IF(X697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*X152,\"\")","v":-0.2589302131103412},{"$f":"IF(Y697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Y152,\"\")","v":-0.2589302131103412},{"$f":"IF(Z697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Z152,\"\")","v":-0.2589302131103412},{"$f":"IF(AA697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AA152,\"\")","v":-0.2589302131103412},{"$f":"IF(AB697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AB152,\"\")","v":-0.2589302131103412},{"$f":"IF(AC697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AC152,\"\")","v":-0.2589302131103412},{"$f":"IF(AD697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AD152,\"\")","v":-0.2589302131103412},{"$f":"IF(AE697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AE152,\"\")","v":-0.2589302131103412},{"$f":"IF(AF697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AF152,\"\")","v":-0.2589302131103412},{"$f":"IF(AG697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AG152,\"\")","v":-0.2589302131103412},{"$f":"IF(AH697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AH152,\"\")","v":-0.2589302131103412},{"$f":"IF(AI697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AI152,\"\")","v":-0.2589302131103412},{"$f":"IF(AJ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AJ152,\"\")","v":-0.2589302131103412},{"$f":"IF(AK697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AK152,\"\")","v":-0.2589302131103412},{"$f":"IF(AL697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AL152,\"\")","v":-0.2589302131103412},{"$f":"IF(AM697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AM152,\"\")","v":-0.2589302131103412},{"$f":"IF(AN697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AN152,\"\")","v":-0.2589302131103412},{"$f":"IF(AO697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AO152,\"\")","v":-0.2589302131103412},{"$f":"IF(AP697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AP152,\"\")","v":-0.2589302131103412},{"$f":"IF(AQ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AQ152,\"\")","v":""},{"$f":"IF(AR697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AR152,\"\")","v":""},{"$f":"IF(AS697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AS152,\"\")","v":""},{"$f":"IF(AT697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AT152,\"\")","v":""},{"$f":"IF(AU697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AU152,\"\")","v":""},{"$f":"IF(AV697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AV152,\"\")","v":""},{"$f":"IF(AW697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AW152,\"\")","v":""},{"$f":"IF(AX697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AX152,\"\")","v":""},{"$f":"IF(AY697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AY152,\"\")","v":""},{"$f":"IF(AZ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AZ152,\"\")","v":""},{"$f":"IF(BA697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BA152,\"\")","v":""},{"$f":"IF(BB697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BB152,\"\")","v":""},{"$f":"IF(BC697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BC152,\"\")","v":""},{"$f":"IF(BD697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BD152,\"\")","v":""},{"$f":"IF(BE697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BE152,\"\")","v":""},{"$f":"IF(BF697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BF152,\"\")","v":""},{"$f":"IF(BG697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BG152,\"\")","v":""},{"$f":"IF(BH697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BH152,\"\")","v":""},{"$f":"IF(BI697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BI152,\"\")","v":""},{"$f":"IF(BJ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BJ152,\"\")","v":""},{"$f":"IF(BK697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BK152,\"\")","v":""},{"$f":"IF(BL697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BL152,\"\")","v":""},{"$f":"IF(BM697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BM152,\"\")","v":""},{"$f":"IF(BN697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BN152,\"\")","v":""},{"$f":"IF(BO697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BO152,\"\")","v":""},{"$f":"IF(BP697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BP152,\"\")","v":""},{"$f":"IF(BQ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BQ152,\"\")","v":""},{"$f":"IF(BR697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BR152,\"\")","v":""},{"$f":"IF(BS697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BS152,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B697<=(Indata!$B$24+Indata!$B$26),B699*B446,\"\")","v":-0.20670753151302901},{"$f":"IF(C697<=(Indata!$B$24+Indata!$B$26),C699*C446,\"\")","v":-0.20301477915762253},{"$f":"IF(D697<=(Indata!$B$24+Indata!$B$26),D699*D446,\"\")","v":-0.19938799643505212},{"$f":"IF(E697<=(Indata!$B$24+Indata!$B$26),E699*E446,\"\")","v":-0.19582600482262305},{"$f":"IF(F697<=(Indata!$B$24+Indata!$B$26),F699*F446,\"\")","v":-0.19232764685150577},{"$f":"IF(G697<=(Indata!$B$24+Indata!$B$26),G699*G446,\"\")","v":-0.18889178573061616},{"$f":"IF(H697<=(Indata!$B$24+Indata!$B$26),H699*H446,\"\")","v":-0.18551730497721555},{"$f":"IF(I697<=(Indata!$B$24+Indata!$B$26),I699*I446,\"\")","v":-0.18220310805410975},{"$f":"IF(J697<=(Indata!$B$24+Indata!$B$26),J699*J446,\"\")","v":-0.17894811801332941},{"$f":"IF(K697<=(Indata!$B$24+Indata!$B$26),K699*K446,\"\")","v":-0.17575127714617589},{"$f":"IF(L697<=(Indata!$B$24+Indata!$B$26),L699*L446,\"\")","v":-0.1726115466395188},{"$f":"IF(M697<=(Indata!$B$24+Indata!$B$26),M699*M446,\"\")","v":-0.16952790623823394},{"$f":"IF(N697<=(Indata!$B$24+Indata!$B$26),N699*N446,\"\")","v":-0.16649935391367143},{"$f":"IF(O697<=(Indata!$B$24+Indata!$B$26),O699*O446,\"\")","v":-0.16352490553804647},{"$f":"IF(P697<=(Indata!$B$24+Indata!$B$26),P699*P446,\"\")","v":-0.16060359456464748},{"$f":"IF(Q697<=(Indata!$B$24+Indata!$B$26),Q699*Q446,\"\")","v":-0.15594841791059968},{"$f":"IF(R697<=(Indata!$B$24+Indata!$B$26),R699*R446,\"\")","v":-0.15142817391319099},{"$f":"IF(S697<=(Indata!$B$24+Indata!$B$26),S699*S446,\"\")","v":-0.14703895148092461},{"$f":"IF(T697<=(Indata!$B$24+Indata!$B$26),T699*T446,\"\")","v":-0.14277695288727463},{"$f":"IF(U697<=(Indata!$B$24+Indata!$B$26),U699*U446,\"\")","v":-0.13863849048474489},{"$f":"IF(V697<=(Indata!$B$24+Indata!$B$26),V699*V446,\"\")","v":-0.13461998351417256},{"$f":"IF(W697<=(Indata!$B$24+Indata!$B$26),W699*W446,\"\")","v":-0.13071795500651545},{"$f":"IF(X697<=(Indata!$B$24+Indata!$B$26),X699*X446,\"\")","v":-0.12692902877444254},{"$f":"IF(Y697<=(Indata!$B$24+Indata!$B$26),Y699*Y446,\"\")","v":-0.12324992649112533},{"$f":"IF(Z697<=(Indata!$B$24+Indata!$B$26),Z699*Z446,\"\")","v":-0.1196774648537014},{"$f":"IF(AA697<=(Indata!$B$24+Indata!$B$26),AA699*AA446,\"\")","v":-0.11620855282895641},{"$f":"IF(AB697<=(Indata!$B$24+Indata!$B$26),AB699*AB446,\"\")","v":-0.11284018897884175},{"$f":"IF(AC697<=(Indata!$B$24+Indata!$B$26),AC699*AC446,\"\")","v":-0.10956945886351298},{"$f":"IF(AD697<=(Indata!$B$24+Indata!$B$26),AD699*AD446,\"\")","v":-0.10639353251964304},{"$f":"IF(AE697<=(Indata!$B$24+Indata!$B$26),AE699*AE446,\"\")","v":-0.10330966201182731},{"$f":"IF(AF697<=(Indata!$B$24+Indata!$B$26),AF699*AF446,\"\")","v":-0.10031517905496275},{"$f":"IF(AG697<=(Indata!$B$24+Indata!$B$26),AG699*AG446,\"\")","v":-9.7407492705543525E-2},{"$f":"IF(AH697<=(Indata!$B$24+Indata!$B$26),AH699*AH446,\"\")","v":-9.4584087119875593E-2},{"$f":"IF(AI697<=(Indata!$B$24+Indata!$B$26),AI699*AI446,\"\")","v":-9.184251937727049E-2},{"$f":"IF(AJ697<=(Indata!$B$24+Indata!$B$26),AJ699*AJ446,\"\")","v":-8.9180417366335113E-2},{"$f":"IF(AK697<=(Indata!$B$24+Indata!$B$26),AK699*AK446,\"\")","v":-8.6595477732528278E-2},{"$f":"IF(AL697<=(Indata!$B$24+Indata!$B$26),AL699*AL446,\"\")","v":-8.4085463885208628E-2},{"$f":"IF(AM697<=(Indata!$B$24+Indata!$B$26),AM699*AM446,\"\")","v":-8.1648204062448951E-2},{"$f":"IF(AN697<=(Indata!$B$24+Indata!$B$26),AN699*AN446,\"\")","v":-7.9281589451943205E-2},{"$f":"IF(AO697<=(Indata!$B$24+Indata!$B$26),AO699*AO446,\"\")","v":-7.6983572366379621E-2},{"$f":"IF(AP697<=(Indata!$B$24+Indata!$B$26),AP699*AP446,\"\")","v":-7.4752164471701923E-2},{"$f":"IF(AQ697<=(Indata!$B$24+Indata!$B$26),AQ699*AQ446,\"\")","v":""},{"$f":"IF(AR697<=(Indata!$B$24+Indata!$B$26),AR699*AR446,\"\")","v":""},{"$f":"IF(AS697<=(Indata!$B$24+Indata!$B$26),AS699*AS446,\"\")","v":""},{"$f":"IF(AT697<=(Indata!$B$24+Indata!$B$26),AT699*AT446,\"\")","v":""},{"$f":"IF(AU697<=(Indata!$B$24+Indata!$B$26),AU699*AU446,\"\")","v":""},{"$f":"IF(AV697<=(Indata!$B$24+Indata!$B$26),AV699*AV446,\"\")","v":""},{"$f":"IF(AW697<=(Indata!$B$24+Indata!$B$26),AW699*AW446,\"\")","v":""},{"$f":"IF(AX697<=(Indata!$B$24+Indata!$B$26),AX699*AX446,\"\")","v":""},{"$f":"IF(AY697<=(Indata!$B$24+Indata!$B$26),AY699*AY446,\"\")","v":""},{"$f":"IF(AZ697<=(Indata!$B$24+Indata!$B$26),AZ699*AZ446,\"\")","v":""},{"$f":"IF(BA697<=(Indata!$B$24+Indata!$B$26),BA699*BA446,\"\")","v":""},{"$f":"IF(BB697<=(Indata!$B$24+Indata!$B$26),BB699*BB446,\"\")","v":""},{"$f":"IF(BC697<=(Indata!$B$24+Indata!$B$26),BC699*BC446,\"\")","v":""},{"$f":"IF(BD697<=(Indata!$B$24+Indata!$B$26),BD699*BD446,\"\")","v":""},{"$f":"IF(BE697<=(Indata!$B$24+Indata!$B$26),BE699*BE446,\"\")","v":""},{"$f":"IF(BF697<=(Indata!$B$24+Indata!$B$26),BF699*BF446,\"\")","v":""},{"$f":"IF(BG697<=(Indata!$B$24+Indata!$B$26),BG699*BG446,\"\")","v":""},{"$f":"IF(BH697<=(Indata!$B$24+Indata!$B$26),BH699*BH446,\"\")","v":""},{"$f":"IF(BI697<=(Indata!$B$24+Indata!$B$26),BI699*BI446,\"\")","v":""},{"$f":"IF(BJ697<=(Indata!$B$24+Indata!$B$26),BJ699*BJ446,\"\")","v":""},{"$f":"IF(BK697<=(Indata!$B$24+Indata!$B$26),BK699*BK446,\"\")","v":""},{"$f":"IF(BL697<=(Indata!$B$24+Indata!$B$26),BL699*BL446,\"\")","v":""},{"$f":"IF(BM697<=(Indata!$B$24+Indata!$B$26),BM699*BM446,\"\")","v":""},{"$f":"IF(BN697<=(Indata!$B$24+Indata!$B$26),BN699*BN446,\"\")","v":""},{"$f":"IF(BO697<=(Indata!$B$24+Indata!$B$26),BO699*BO446,\"\")","v":""},{"$f":"IF(BP697<=(Indata!$B$24+Indata!$B$26),BP699*BP446,\"\")","v":""},{"$f":"IF(BQ697<=(Indata!$B$24+Indata!$B$26),BQ699*BQ446,\"\")","v":""},{"$f":"IF(BR697<=(Indata!$B$24+Indata!$B$26),BR699*BR446,\"\")","v":""},{"$f":"IF(BS697<=(Indata!$B$24+Indata!$B$26),BS699*BS446,\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B700:BS700)","v":-5.61736576770907}]
[]
["Skattefinansieringskostnad vägslitage"]
[]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*B152,\"\")","v":-0.2248853413835962},{"$f":"IF(C697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*C152,\"\")","v":-0.22716118103839814},{"$f":"IF(D697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*D152,\"\")","v":-0.22946005219050669},{"$f":"IF(E697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*E152,\"\")","v":-0.23178218791867461},{"$f":"IF(F697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*F152,\"\")","v":-0.23412782366041154},{"$f":"IF(G697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*G152,\"\")","v":-0.23649719723585488},{"$f":"IF(H697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*H152,\"\")","v":-0.23889054887188169},{"$f":"IF(I697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*I152,\"\")","v":-0.24130812122646511},{"$f":"IF(J697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*J152,\"\")","v":-0.24375015941327691},{"$f":"IF(K697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*K152,\"\")","v":-0.24621691102653923},{"$f":"IF(L697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*L152,\"\")","v":-0.24870862616612777},{"$f":"IF(M697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*M152,\"\")","v":-0.25122555746292896},{"$f":"IF(N697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*N152,\"\")","v":-0.25376796010445379},{"$f":"IF(O697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*O152,\"\")","v":-0.25633609186071077},{"$f":"IF(P697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*P152,\"\")","v":-0.2589302131103412},{"$f":"IF(Q697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Q152,\"\")","v":-0.2589302131103412},{"$f":"IF(R697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*R152,\"\")","v":-0.2589302131103412},{"$f":"IF(S697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*S152,\"\")","v":-0.2589302131103412},{"$f":"IF(T697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*T152,\"\")","v":-0.2589302131103412},{"$f":"IF(U697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*U152,\"\")","v":-0.2589302131103412},{"$f":"IF(V697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*V152,\"\")","v":-0.2589302131103412},{"$f":"IF(W697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*W152,\"\")","v":-0.2589302131103412},{"$f":"IF(X697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*X152,\"\")","v":-0.2589302131103412},{"$f":"IF(Y697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Y152,\"\")","v":-0.2589302131103412},{"$f":"IF(Z697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Z152,\"\")","v":-0.2589302131103412},{"$f":"IF(AA697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AA152,\"\")","v":-0.2589302131103412},{"$f":"IF(AB697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AB152,\"\")","v":-0.2589302131103412},{"$f":"IF(AC697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AC152,\"\")","v":-0.2589302131103412},{"$f":"IF(AD697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AD152,\"\")","v":-0.2589302131103412},{"$f":"IF(AE697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AE152,\"\")","v":-0.2589302131103412},{"$f":"IF(AF697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AF152,\"\")","v":-0.2589302131103412},{"$f":"IF(AG697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AG152,\"\")","v":-0.2589302131103412},{"$f":"IF(AH697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AH152,\"\")","v":-0.2589302131103412},{"$f":"IF(AI697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AI152,\"\")","v":-0.2589302131103412},{"$f":"IF(AJ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AJ152,\"\")","v":-0.2589302131103412},{"$f":"IF(AK697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AK152,\"\")","v":-0.2589302131103412},{"$f":"IF(AL697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AL152,\"\")","v":-0.2589302131103412},{"$f":"IF(AM697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AM152,\"\")","v":-0.2589302131103412},{"$f":"IF(AN697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AN152,\"\")","v":-0.2589302131103412},{"$f":"IF(AO697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AO152,\"\")","v":-0.2589302131103412},{"$f":"IF(AP697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AP152,\"\")","v":-0.2589302131103412},{"$f":"IF(AQ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AQ152,\"\")","v":""},{"$f":"IF(AR697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AR152,\"\")","v":""},{"$f":"IF(AS697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AS152,\"\")","v":""},{"$f":"IF(AT697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AT152,\"\")","v":""},{"$f":"IF(AU697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AU152,\"\")","v":""},{"$f":"IF(AV697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AV152,\"\")","v":""},{"$f":"IF(AW697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AW152,\"\")","v":""},{"$f":"IF(AX697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AX152,\"\")","v":""},{"$f":"IF(AY697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AY152,\"\")","v":""},{"$f":"IF(AZ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AZ152,\"\")","v":""},{"$f":"IF(BA697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BA152,\"\")","v":""},{"$f":"IF(BB697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BB152,\"\")","v":""},{"$f":"IF(BC697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BC152,\"\")","v":""},{"$f":"IF(BD697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BD152,\"\")","v":""},{"$f":"IF(BE697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BE152,\"\")","v":""},{"$f":"IF(BF697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BF152,\"\")","v":""},{"$f":"IF(BG697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BG152,\"\")","v":""},{"$f":"IF(BH697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BH152,\"\")","v":""},{"$f":"IF(BI697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BI152,\"\")","v":""},{"$f":"IF(BJ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BJ152,\"\")","v":""},{"$f":"IF(BK697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BK152,\"\")","v":""},{"$f":"IF(BL697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BL152,\"\")","v":""},{"$f":"IF(BM697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BM152,\"\")","v":""},{"$f":"IF(BN697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BN152,\"\")","v":""},{"$f":"IF(BO697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BO152,\"\")","v":""},{"$f":"IF(BP697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BP152,\"\")","v":""},{"$f":"IF(BQ697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BQ152,\"\")","v":""},{"$f":"IF(BR697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BR152,\"\")","v":""},{"$f":"IF(BS697<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BS152,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B697<=(Indata!$B$24+Indata!$B$26),B706*B446*(Kalkylvärden!$B$5-1),\"\")","v":-4.1341506302605795E-2},{"$f":"IF(C697<=(Indata!$B$24+Indata!$B$26),C706*C446*(Kalkylvärden!$B$5-1),\"\")","v":-4.0602955831524498E-2},{"$f":"IF(D697<=(Indata!$B$24+Indata!$B$26),D706*D446*(Kalkylvärden!$B$5-1),\"\")","v":-3.9877599287010415E-2},{"$f":"IF(E697<=(Indata!$B$24+Indata!$B$26),E706*E446*(Kalkylvärden!$B$5-1),\"\")","v":-3.9165200964524603E-2},{"$f":"IF(F697<=(Indata!$B$24+Indata!$B$26),F706*F446*(Kalkylvärden!$B$5-1),\"\")","v":-3.8465529370301149E-2},{"$f":"IF(G697<=(Indata!$B$24+Indata!$B$26),G706*G446*(Kalkylvärden!$B$5-1),\"\")","v":-3.7778357146123223E-2},{"$f":"IF(H697<=(Indata!$B$24+Indata!$B$26),H706*H446*(Kalkylvärden!$B$5-1),\"\")","v":-3.7103460995443101E-2},{"$f":"IF(I697<=(Indata!$B$24+Indata!$B$26),I706*I446*(Kalkylvärden!$B$5-1),\"\")","v":-3.6440621610821941E-2},{"$f":"IF(J697<=(Indata!$B$24+Indata!$B$26),J706*J446*(Kalkylvärden!$B$5-1),\"\")","v":-3.5789623602665875E-2},{"$f":"IF(K697<=(Indata!$B$24+Indata!$B$26),K706*K446*(Kalkylvärden!$B$5-1),\"\")","v":-3.5150255429235167E-2},{"$f":"IF(L697<=(Indata!$B$24+Indata!$B$26),L706*L446*(Kalkylvärden!$B$5-1),\"\")","v":-3.4522309327903754E-2},{"$f":"IF(M697<=(Indata!$B$24+Indata!$B$26),M706*M446*(Kalkylvärden!$B$5-1),\"\")","v":-3.3905581247646782E-2},{"$f":"IF(N697<=(Indata!$B$24+Indata!$B$26),N706*N446*(Kalkylvärden!$B$5-1),\"\")","v":-3.3299870782734282E-2},{"$f":"IF(O697<=(Indata!$B$24+Indata!$B$26),O706*O446*(Kalkylvärden!$B$5-1),\"\")","v":-3.2704981107609284E-2},{"$f":"IF(P697<=(Indata!$B$24+Indata!$B$26),P706*P446*(Kalkylvärden!$B$5-1),\"\")","v":-3.2120718912929488E-2},{"$f":"IF(Q697<=(Indata!$B$24+Indata!$B$26),Q706*Q446*(Kalkylvärden!$B$5-1),\"\")","v":-3.1189683582119931E-2},{"$f":"IF(R697<=(Indata!$B$24+Indata!$B$26),R706*R446*(Kalkylvärden!$B$5-1),\"\")","v":-3.0285634782638193E-2},{"$f":"IF(S697<=(Indata!$B$24+Indata!$B$26),S706*S446*(Kalkylvärden!$B$5-1),\"\")","v":-2.9407790296184916E-2},{"$f":"IF(T697<=(Indata!$B$24+Indata!$B$26),T706*T446*(Kalkylvärden!$B$5-1),\"\")","v":-2.8555390577454921E-2},{"$f":"IF(U697<=(Indata!$B$24+Indata!$B$26),U706*U446*(Kalkylvärden!$B$5-1),\"\")","v":-2.7727698096948972E-2},{"$f":"IF(V697<=(Indata!$B$24+Indata!$B$26),V706*V446*(Kalkylvärden!$B$5-1),\"\")","v":-2.6923996702834508E-2},{"$f":"IF(W697<=(Indata!$B$24+Indata!$B$26),W706*W446*(Kalkylvärden!$B$5-1),\"\")","v":-2.6143591001303083E-2},{"$f":"IF(X697<=(Indata!$B$24+Indata!$B$26),X706*X446*(Kalkylvärden!$B$5-1),\"\")","v":-2.5385805754888503E-2},{"$f":"IF(Y697<=(Indata!$B$24+Indata!$B$26),Y706*Y446*(Kalkylvärden!$B$5-1),\"\")","v":-2.4649985298225062E-2},{"$f":"IF(Z697<=(Indata!$B$24+Indata!$B$26),Z706*Z446*(Kalkylvärden!$B$5-1),\"\")","v":-2.3935492970740276E-2},{"$f":"IF(AA697<=(Indata!$B$24+Indata!$B$26),AA706*AA446*(Kalkylvärden!$B$5-1),\"\")","v":-2.3241710565791277E-2},{"$f":"IF(AB697<=(Indata!$B$24+Indata!$B$26),AB706*AB446*(Kalkylvärden!$B$5-1),\"\")","v":-2.2568037795768346E-2},{"$f":"IF(AC697<=(Indata!$B$24+Indata!$B$26),AC706*AC446*(Kalkylvärden!$B$5-1),\"\")","v":-2.1913891772702591E-2},{"$f":"IF(AD697<=(Indata!$B$24+Indata!$B$26),AD706*AD446*(Kalkylvärden!$B$5-1),\"\")","v":-2.1278706503928602E-2},{"$f":"IF(AE697<=(Indata!$B$24+Indata!$B$26),AE706*AE446*(Kalkylvärden!$B$5-1),\"\")","v":-2.0661932402365458E-2},{"$f":"IF(AF697<=(Indata!$B$24+Indata!$B$26),AF706*AF446*(Kalkylvärden!$B$5-1),\"\")","v":-2.0063035810992544E-2},{"$f":"IF(AG697<=(Indata!$B$24+Indata!$B$26),AG706*AG446*(Kalkylvärden!$B$5-1),\"\")","v":-1.9481498541108699E-2},{"$f":"IF(AH697<=(Indata!$B$24+Indata!$B$26),AH706*AH446*(Kalkylvärden!$B$5-1),\"\")","v":-1.8916817423975114E-2},{"$f":"IF(AI697<=(Indata!$B$24+Indata!$B$26),AI706*AI446*(Kalkylvärden!$B$5-1),\"\")","v":-1.8368503875454092E-2},{"$f":"IF(AJ697<=(Indata!$B$24+Indata!$B$26),AJ706*AJ446*(Kalkylvärden!$B$5-1),\"\")","v":-1.7836083473267018E-2},{"$f":"IF(AK697<=(Indata!$B$24+Indata!$B$26),AK706*AK446*(Kalkylvärden!$B$5-1),\"\")","v":-1.7319095546505653E-2},{"$f":"IF(AL697<=(Indata!$B$24+Indata!$B$26),AL706*AL446*(Kalkylvärden!$B$5-1),\"\")","v":-1.6817092777041721E-2},{"$f":"IF(AM697<=(Indata!$B$24+Indata!$B$26),AM706*AM446*(Kalkylvärden!$B$5-1),\"\")","v":-1.6329640812489787E-2},{"$f":"IF(AN697<=(Indata!$B$24+Indata!$B$26),AN706*AN446*(Kalkylvärden!$B$5-1),\"\")","v":-1.5856317890388636E-2},{"$f":"IF(AO697<=(Indata!$B$24+Indata!$B$26),AO706*AO446*(Kalkylvärden!$B$5-1),\"\")","v":-1.5396714473275921E-2},{"$f":"IF(AP697<=(Indata!$B$24+Indata!$B$26),AP706*AP446*(Kalkylvärden!$B$5-1),\"\")","v":-1.4950432894340381E-2},{"$f":"IF(AQ697<=(Indata!$B$24+Indata!$B$26),AQ706*AQ446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AR697<=(Indata!$B$24+Indata!$B$26),AR706*AR446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AS697<=(Indata!$B$24+Indata!$B$26),AS706*AS446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AT697<=(Indata!$B$24+Indata!$B$26),AT706*AT446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AU697<=(Indata!$B$24+Indata!$B$26),AU706*AU446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AV697<=(Indata!$B$24+Indata!$B$26),AV706*AV446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AW697<=(Indata!$B$24+Indata!$B$26),AW706*AW446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AX697<=(Indata!$B$24+Indata!$B$26),AX706*AX446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AY697<=(Indata!$B$24+Indata!$B$26),AY706*AY446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AZ697<=(Indata!$B$24+Indata!$B$26),AZ706*AZ446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BA697<=(Indata!$B$24+Indata!$B$26),BA706*BA446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BB697<=(Indata!$B$24+Indata!$B$26),BB706*BB446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BC697<=(Indata!$B$24+Indata!$B$26),BC706*BC446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BD697<=(Indata!$B$24+Indata!$B$26),BD706*BD446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BE697<=(Indata!$B$24+Indata!$B$26),BE706*BE446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BF697<=(Indata!$B$24+Indata!$B$26),BF706*BF446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BG697<=(Indata!$B$24+Indata!$B$26),BG706*BG446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BH697<=(Indata!$B$24+Indata!$B$26),BH706*BH446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BI697<=(Indata!$B$24+Indata!$B$26),BI706*BI446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BJ697<=(Indata!$B$24+Indata!$B$26),BJ706*BJ446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BK697<=(Indata!$B$24+Indata!$B$26),BK706*BK446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BL697<=(Indata!$B$24+Indata!$B$26),BL706*BL446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BM697<=(Indata!$B$24+Indata!$B$26),BM706*BM446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BN697<=(Indata!$B$24+Indata!$B$26),BN706*BN446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BO697<=(Indata!$B$24+Indata!$B$26),BO706*BO446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BP697<=(Indata!$B$24+Indata!$B$26),BP706*BP446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BQ697<=(Indata!$B$24+Indata!$B$26),BQ706*BQ446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BR697<=(Indata!$B$24+Indata!$B$26),BR706*BR446*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BS697<=(Indata!$B$24+Indata!$B$26),BS706*BS446*(Kalkylvärden!$B$5-1),\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B707:BS707)","v":-1.1234731535418132}]
[]
[]
[]
[]
["Hög TRAFIKTILLVÄXT"]
[]
[]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B716+1","v":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,{"$f":"AH716+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["År (nr)",{"$f":"Indata!B25","v":3},{"$f":"B717+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"AH717+1","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
["Diskonteringsfaktor",{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!B717)","v":1.1087178749999997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!C717)","v":1.1475230006249997},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!D717)","v":1.1876863056468745},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!E717)","v":1.2292553263445152},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!F717)","v":1.2722792627665731},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!G717)","v":1.3168090369634029},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!H717)","v":1.3628973532571218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!I717)","v":1.410598760621121},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!J717)","v":1.4599697172428603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!K717)","v":1.5110686573463603},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!L717)","v":1.5639560603534826},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!M717)","v":1.6186945224658547},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!N717)","v":1.6753488307521593},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!O717)","v":1.7339860398284845},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!P717)","v":1.7946755512224815},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Q717)","v":1.8574891955152681},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!R717)","v":1.9225013173583023},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!S717)","v":1.9897888634658427},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!T717)","v":2.0594314736871469},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!U717)","v":2.1315115752661971},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!V717)","v":2.2061144804005139},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!W717)","v":2.2833284872145314},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!X717)","v":2.3632449842670398},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Y717)","v":2.4459585587163861},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!Z717)","v":2.5315671082714597},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AA717)","v":2.6201719570609607},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AB717)","v":2.7118779755580937},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AC717)","v":2.8067937047026272},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AD717)","v":2.9050314843672189},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AE717)","v":3.0067075863200707},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AF717)","v":3.111942351841273},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AG717)","v":3.2208603341557174},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AH717)","v":3.3335904458511671},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AI717)","v":3.4502661114559579},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AJ717)","v":3.571025425356916},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AK717)","v":3.6960113152444083},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AL717)","v":3.8253717112779619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AM717)","v":3.9592597211726899},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AN717)","v":4.0978338114137332},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AO717)","v":4.2412579948132141},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AP717)","v":4.3897020246316769},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AQ717)","v":4.5433415954937848},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AR717)","v":4.7023585513360668},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AS717)","v":4.8669411006328298},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AT717)","v":5.0372840391549776},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AU717)","v":5.213588980525401},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AV717)","v":5.3960645948437893},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AW717)","v":5.5849268556633218},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AX717)","v":5.7803992956115371},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AY717)","v":5.9827132709579409},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!AZ717)","v":6.1921082354414674},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BA717)","v":6.408832023681919},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BB717)","v":6.6331411445107866},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BC717)","v":6.8653010845686619},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BD717)","v":7.1055866225285644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BE717)","v":7.3542821543170644},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BF717)","v":7.6116820297181622},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BG717)","v":7.8780909007582975},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BH717)","v":8.1538240822848351},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BI717)","v":8.4392079251648049},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BJ717)","v":8.7345802025455725},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BK717)","v":9.0402905096346657},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BL717)","v":9.3567006774718777},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BM717)","v":9.6841852011833929},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BN717)","v":10.023131683224811},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BO717)","v":10.37394129213768},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BP717)","v":10.737029237362496},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BQ717)","v":11.112825260670185},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BR717)","v":11.501774144793639},{"$f":"(1+Kalkylvärden!$B$4/100)^(Diskontering!BS717)","v":11.904336239861415}]
[]
["HÖG Trafiktillväxt"]
["Trafiktillväxt (Pb och Lb)",{"$f":"IF(Diskontering!B716>Kalkylvärden!$B7,A721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(B716-Kalkylvärden!$B6))","v":1.067909437066398},{"$f":"IF(Diskontering!C716>Kalkylvärden!$B7,B721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(C716-Kalkylvärden!$B6))","v":1.091555693290694},{"$f":"IF(Diskontering!D716>Kalkylvärden!$B7,C721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(D716-Kalkylvärden!$B6))","v":1.1157255383269413},{"$f":"IF(Diskontering!E716>Kalkylvärden!$B7,D721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(E716-Kalkylvärden!$B6))","v":1.140430565775471},{"$f":"IF(Diskontering!F716>Kalkylvärden!$B7,E721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(F716-Kalkylvärden!$B6))","v":1.1656826259486868},{"$f":"IF(Diskontering!G716>Kalkylvärden!$B7,F721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(G716-Kalkylvärden!$B6))","v":1.1914938315553276},{"$f":"IF(Diskontering!H716>Kalkylvärden!$B7,G721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(H716-Kalkylvärden!$B6))","v":1.217876563510597},{"$f":"IF(Diskontering!I716>Kalkylvärden!$B7,H721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(I716-Kalkylvärden!$B6))","v":1.2448434768749426},{"$f":"IF(Diskontering!J716>Kalkylvärden!$B7,I721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(J716-Kalkylvärden!$B6))","v":1.2724075069243355},{"$f":"IF(Diskontering!K716>Kalkylvärden!$B7,J721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(K716-Kalkylvärden!$B6))","v":1.3005818753549609},{"$f":"IF(Diskontering!L716>Kalkylvärden!$B7,K721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(L716-Kalkylvärden!$B6))","v":1.3293800966252978},{"$f":"IF(Diskontering!M716>Kalkylvärden!$B7,L721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(M716-Kalkylvärden!$B6))","v":1.3588159844386261},{"$f":"IF(Diskontering!N716>Kalkylvärden!$B7,M721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(N716-Kalkylvärden!$B6))","v":1.3889036583690766},{"$f":"IF(Diskontering!O716>Kalkylvärden!$B7,N721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(O716-Kalkylvärden!$B6))","v":1.4196575506343954},{"$f":"IF(Diskontering!P716>Kalkylvärden!$B7,O721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(P716-Kalkylvärden!$B6))","v":1.4510924130186766},{"$f":"IF(Diskontering!Q716>Kalkylvärden!$B7,P721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(Q716-Kalkylvärden!$B6))","v":1.45834787508377},{"$f":"IF(Diskontering!R716>Kalkylvärden!$B7,Q721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(R716-Kalkylvärden!$B6))","v":1.4656396144591886},{"$f":"IF(Diskontering!S716>Kalkylvärden!$B7,R721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(S716-Kalkylvärden!$B6))","v":1.4729678125314842},{"$f":"IF(Diskontering!T716>Kalkylvärden!$B7,S721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(T716-Kalkylvärden!$B6))","v":1.4803326515941415},{"$f":"IF(Diskontering!U716>Kalkylvärden!$B7,T721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(U716-Kalkylvärden!$B6))","v":1.487734314852112},{"$f":"IF(Diskontering!V716>Kalkylvärden!$B7,U721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(V716-Kalkylvärden!$B6))","v":1.4951729864263725},{"$f":"IF(Diskontering!W716>Kalkylvärden!$B7,V721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(W716-Kalkylvärden!$B6))","v":1.5026488513585041},{"$f":"IF(Diskontering!X716>Kalkylvärden!$B7,W721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(X716-Kalkylvärden!$B6))","v":1.5101620956152966},{"$f":"IF(Diskontering!Y716>Kalkylvärden!$B7,X721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(Y716-Kalkylvärden!$B6))","v":1.5177129060933729},{"$f":"IF(Diskontering!Z716>Kalkylvärden!$B7,Y721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(Z716-Kalkylvärden!$B6))","v":1.5253014706238397},{"$f":"IF(Diskontering!AA716>Kalkylvärden!$B7,Z721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AA716-Kalkylvärden!$B6))","v":1.5329279779769587},{"$f":"IF(Diskontering!AB716>Kalkylvärden!$B7,AA721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AB716-Kalkylvärden!$B6))","v":1.5405926178668432},{"$f":"IF(Diskontering!AC716>Kalkylvärden!$B7,AB721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AC716-Kalkylvärden!$B6))","v":1.5482955809561774},{"$f":"IF(Diskontering!AD716>Kalkylvärden!$B7,AC721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AD716-Kalkylvärden!$B6))","v":1.556037058860958},{"$f":"IF(Diskontering!AE716>Kalkylvärden!$B7,AD721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AE716-Kalkylvärden!$B6))","v":1.5638172441552627},{"$f":"IF(Diskontering!AF716>Kalkylvärden!$B7,AE721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AF716-Kalkylvärden!$B6))","v":1.5716363303760388},{"$f":"IF(Diskontering!AG716>Kalkylvärden!$B7,AF721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AG716-Kalkylvärden!$B6))","v":1.5794945120279189},{"$f":"IF(Diskontering!AH716>Kalkylvärden!$B7,AG721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AH716-Kalkylvärden!$B6))","v":1.5873919845880584},{"$f":"IF(Diskontering!AI716>Kalkylvärden!$B7,AH721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AI716-Kalkylvärden!$B6))","v":1.5953289445109986},{"$f":"IF(Diskontering!AJ716>Kalkylvärden!$B7,AI721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AJ716-Kalkylvärden!$B6))","v":1.6033055892335535},{"$f":"IF(Diskontering!AK716>Kalkylvärden!$B7,AJ721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AK716-Kalkylvärden!$B6))","v":1.6113221171797212},{"$f":"IF(Diskontering!AL716>Kalkylvärden!$B7,AK721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AL716-Kalkylvärden!$B6))","v":1.6193787277656195},{"$f":"IF(Diskontering!AM716>Kalkylvärden!$B7,AL721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AM716-Kalkylvärden!$B6))","v":1.6274756214044475},{"$f":"IF(Diskontering!AN716>Kalkylvärden!$B7,AM721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AN716-Kalkylvärden!$B6))","v":1.6356129995114694},{"$f":"IF(Diskontering!AO716>Kalkylvärden!$B7,AN721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AO716-Kalkylvärden!$B6))","v":1.6437910645090266},{"$f":"IF(Diskontering!AP716>Kalkylvärden!$B7,AO721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AP716-Kalkylvärden!$B6))","v":1.6520100198315715},{"$f":"IF(Diskontering!AQ716>Kalkylvärden!$B7,AP721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AQ716-Kalkylvärden!$B6))","v":1.6602700699307291},{"$f":"IF(Diskontering!AR716>Kalkylvärden!$B7,AQ721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AR716-Kalkylvärden!$B6))","v":1.6685714202803825},{"$f":"IF(Diskontering!AS716>Kalkylvärden!$B7,AR721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AS716-Kalkylvärden!$B6))","v":1.6769142773817842},{"$f":"IF(Diskontering!AT716>Kalkylvärden!$B7,AS721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AT716-Kalkylvärden!$B6))","v":1.6852988487686931},{"$f":"IF(Diskontering!AU716>Kalkylvärden!$B7,AT721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AU716-Kalkylvärden!$B6))","v":1.6937253430125363},{"$f":"IF(Diskontering!AV716>Kalkylvärden!$B7,AU721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AV716-Kalkylvärden!$B6))","v":1.7021939697275987},{"$f":"IF(Diskontering!AW716>Kalkylvärden!$B7,AV721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AW716-Kalkylvärden!$B6))","v":1.7107049395762366},{"$f":"IF(Diskontering!AX716>Kalkylvärden!$B7,AW721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AX716-Kalkylvärden!$B6))","v":1.7192584642741175},{"$f":"IF(Diskontering!AY716>Kalkylvärden!$B7,AX721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AY716-Kalkylvärden!$B6))","v":1.727854756595488},{"$f":"IF(Diskontering!AZ716>Kalkylvärden!$B7,AY721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(AZ716-Kalkylvärden!$B6))","v":1.7364940303784653},{"$f":"IF(Diskontering!BA716>Kalkylvärden!$B7,AZ721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BA716-Kalkylvärden!$B6))","v":1.7451765005303574},{"$f":"IF(Diskontering!BB716>Kalkylvärden!$B7,BA721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BB716-Kalkylvärden!$B6))","v":1.7539023830330089},{"$f":"IF(Diskontering!BC716>Kalkylvärden!$B7,BB721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BC716-Kalkylvärden!$B6))","v":1.7626718949481739},{"$f":"IF(Diskontering!BD716>Kalkylvärden!$B7,BC721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BD716-Kalkylvärden!$B6))","v":1.7714852544229145},{"$f":"IF(Diskontering!BE716>Kalkylvärden!$B7,BD721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BE716-Kalkylvärden!$B6))","v":1.7803426806950289},{"$f":"IF(Diskontering!BF716>Kalkylvärden!$B7,BE721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BF716-Kalkylvärden!$B6))","v":1.7892443940985039},{"$f":"IF(Diskontering!BG716>Kalkylvärden!$B7,BF721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BG716-Kalkylvärden!$B6))","v":1.7981906160689962},{"$f":"IF(Diskontering!BH716>Kalkylvärden!$B7,BG721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BH716-Kalkylvärden!$B6))","v":1.8071815691493409},{"$f":"IF(Diskontering!BI716>Kalkylvärden!$B7,BH721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BI716-Kalkylvärden!$B6))","v":1.8162174769950874},{"$f":"IF(Diskontering!BJ716>Kalkylvärden!$B7,BI721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BJ716-Kalkylvärden!$B6))","v":1.8252985643800625},{"$f":"IF(Diskontering!BK716>Kalkylvärden!$B7,BJ721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BK716-Kalkylvärden!$B6))","v":1.8344250572019627},{"$f":"IF(Diskontering!BL716>Kalkylvärden!$B7,BK721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BL716-Kalkylvärden!$B6))","v":1.8435971824879722},{"$f":"IF(Diskontering!BM716>Kalkylvärden!$B7,BL721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BM716-Kalkylvärden!$B6))","v":1.8528151684004119},{"$f":"IF(Diskontering!BN716>Kalkylvärden!$B7,BM721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BN716-Kalkylvärden!$B6))","v":1.8620792442424139},{"$f":"IF(Diskontering!BO716>Kalkylvärden!$B7,BN721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BO716-Kalkylvärden!$B6))","v":1.8713896404636257},{"$f":"IF(Diskontering!BP716>Kalkylvärden!$B7,BO721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BP716-Kalkylvärden!$B6))","v":1.8807465886659436},{"$f":"IF(Diskontering!BQ716>Kalkylvärden!$B7,BP721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BQ716-Kalkylvärden!$B6))","v":1.890150321609273},{"$f":"IF(Diskontering!BR716>Kalkylvärden!$B7,BQ721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BR716-Kalkylvärden!$B6))","v":1.8996010732173192},{"$f":"IF(Diskontering!BS716>Kalkylvärden!$B7,BR721*(1+Diskontering!$F7/100),(1+Diskontering!$F6/100)^(BS716-Kalkylvärden!$B6))","v":1.9090990785834057}]
["Trafiktillväxt (antal tåg)",{"$f":"IF(Diskontering!B716>Kalkylvärden!$B7,A722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(B716-Kalkylvärden!$B6))","v":1.1025201478012949},{"$f":"IF(Diskontering!C716>Kalkylvärden!$B7,B722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(C716-Kalkylvärden!$B6))","v":1.1389781154229408},{"$f":"IF(Diskontering!D716>Kalkylvärden!$B7,C722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(D716-Kalkylvärden!$B6))","v":1.1766416695418054},{"$f":"IF(Diskontering!E716>Kalkylvärden!$B7,D722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(E716-Kalkylvärden!$B6))","v":1.2155506763077895},{"$f":"IF(Diskontering!F716>Kalkylvärden!$B7,E722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(F716-Kalkylvärden!$B6))","v":1.255746320158541},{"$f":"IF(Diskontering!G716>Kalkylvärden!$B7,F722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(G716-Kalkylvärden!$B6))","v":1.2972711474123939},{"$f":"IF(Diskontering!H716>Kalkylvärden!$B7,G722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(H716-Kalkylvärden!$B6))","v":1.3401691113028282},{"$f":"IF(Diskontering!I716>Kalkylvärden!$B7,H722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(I716-Kalkylvärden!$B6))","v":1.3844856185021273},{"$f":"IF(Diskontering!J716>Kalkylvärden!$B7,I722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(J716-Kalkylvärden!$B6))","v":1.4302675771834681},{"$f":"IF(Diskontering!K716>Kalkylvärden!$B7,J722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(K716-Kalkylvärden!$B6))","v":1.4775634466723244},{"$f":"IF(Diskontering!L716>Kalkylvärden!$B7,K722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(L716-Kalkylvärden!$B6))","v":1.5264232887397327},{"$f":"IF(Diskontering!M716>Kalkylvärden!$B7,L722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(M716-Kalkylvärden!$B6))","v":1.5768988205917174},{"$f":"IF(Diskontering!N716>Kalkylvärden!$B7,M722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(N716-Kalkylvärden!$B6))","v":1.6290434696109619},{"$f":"IF(Diskontering!O716>Kalkylvärden!$B7,N722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(O716-Kalkylvärden!$B6))","v":1.6829124299086691},{"$f":"IF(Diskontering!P716>Kalkylvärden!$B7,O722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(P716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!Q716>Kalkylvärden!$B7,P722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(Q716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!R716>Kalkylvärden!$B7,Q722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(R716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!S716>Kalkylvärden!$B7,R722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(S716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!T716>Kalkylvärden!$B7,S722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(T716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!U716>Kalkylvärden!$B7,T722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(U716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!V716>Kalkylvärden!$B7,U722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(V716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!W716>Kalkylvärden!$B7,V722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(W716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!X716>Kalkylvärden!$B7,W722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(X716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!Y716>Kalkylvärden!$B7,X722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(Y716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!Z716>Kalkylvärden!$B7,Y722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(Z716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AA716>Kalkylvärden!$B7,Z722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AA716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AB716>Kalkylvärden!$B7,AA722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AB716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AC716>Kalkylvärden!$B7,AB722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AC716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AD716>Kalkylvärden!$B7,AC722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AD716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AE716>Kalkylvärden!$B7,AD722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AE716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AF716>Kalkylvärden!$B7,AE722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AF716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AG716>Kalkylvärden!$B7,AF722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AG716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AH716>Kalkylvärden!$B7,AG722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AH716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AI716>Kalkylvärden!$B7,AH722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AI716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AJ716>Kalkylvärden!$B7,AI722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AJ716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AK716>Kalkylvärden!$B7,AJ722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AK716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AL716>Kalkylvärden!$B7,AK722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AL716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AM716>Kalkylvärden!$B7,AL722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AM716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AN716>Kalkylvärden!$B7,AM722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AN716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AO716>Kalkylvärden!$B7,AN722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AO716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AP716>Kalkylvärden!$B7,AO722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AP716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AQ716>Kalkylvärden!$B7,AP722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AQ716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AR716>Kalkylvärden!$B7,AQ722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AR716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AS716>Kalkylvärden!$B7,AR722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AS716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AT716>Kalkylvärden!$B7,AS722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AT716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AU716>Kalkylvärden!$B7,AT722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AU716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AV716>Kalkylvärden!$B7,AU722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AV716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AW716>Kalkylvärden!$B7,AV722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AW716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AX716>Kalkylvärden!$B7,AW722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AX716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AY716>Kalkylvärden!$B7,AX722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AY716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!AZ716>Kalkylvärden!$B7,AY722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(AZ716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BA716>Kalkylvärden!$B7,AZ722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BA716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BB716>Kalkylvärden!$B7,BA722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BB716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BC716>Kalkylvärden!$B7,BB722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BC716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BD716>Kalkylvärden!$B7,BC722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BD716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BE716>Kalkylvärden!$B7,BD722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BE716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BF716>Kalkylvärden!$B7,BE722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BF716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BG716>Kalkylvärden!$B7,BF722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BG716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BH716>Kalkylvärden!$B7,BG722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BH716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BI716>Kalkylvärden!$B7,BH722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BI716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BJ716>Kalkylvärden!$B7,BI722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BJ716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BK716>Kalkylvärden!$B7,BJ722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BK716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BL716>Kalkylvärden!$B7,BK722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BL716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BM716>Kalkylvärden!$B7,BL722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BM716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BN716>Kalkylvärden!$B7,BM722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BN716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BO716>Kalkylvärden!$B7,BN722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BO716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BP716>Kalkylvärden!$B7,BO722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BP716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BQ716>Kalkylvärden!$B7,BP722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BQ716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BR716>Kalkylvärden!$B7,BQ722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BR716-Kalkylvärden!$B6))","v":1.7385627207464682},{"$f":"IF(Diskontering!BS716>Kalkylvärden!$B7,BR722*(1+Diskontering!$F10/100),(1+Diskontering!$F9/100)^(BS716-Kalkylvärden!$B6))","v":1.7385627207464682}]
["Trafiktillväxt (Gång och cykel)",{"$f":"IF(Diskontering!B718>Kalkylvärden!$B7,A723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(B716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!C718>Kalkylvärden!$B7,B723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(C716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!D718>Kalkylvärden!$B7,C723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(D716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!E718>Kalkylvärden!$B7,D723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(E716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!F718>Kalkylvärden!$B7,E723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(F716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!G718>Kalkylvärden!$B7,F723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(G716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!H718>Kalkylvärden!$B7,G723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(H716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!I718>Kalkylvärden!$B7,H723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(I716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!J718>Kalkylvärden!$B7,I723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(J716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!K718>Kalkylvärden!$B7,J723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(K716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!L718>Kalkylvärden!$B7,K723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(L716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!M718>Kalkylvärden!$B7,L723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(M716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!N718>Kalkylvärden!$B7,M723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(N716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!O718>Kalkylvärden!$B7,N723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(O716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!P718>Kalkylvärden!$B7,O723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(P716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Q718>Kalkylvärden!$B7,P723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(Q716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!R718>Kalkylvärden!$B7,Q723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(R716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!S718>Kalkylvärden!$B7,R723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(S716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!T718>Kalkylvärden!$B7,S723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(T716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!U718>Kalkylvärden!$B7,T723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(U716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!V718>Kalkylvärden!$B7,U723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(V716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!W718>Kalkylvärden!$B7,V723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(W716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!X718>Kalkylvärden!$B7,W723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(X716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Y718>Kalkylvärden!$B7,X723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(Y716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!Z718>Kalkylvärden!$B7,Y723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(Z716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AA718>Kalkylvärden!$B7,Z723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AA716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AB718>Kalkylvärden!$B7,AA723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AB716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AC718>Kalkylvärden!$B7,AB723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AC716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AD718>Kalkylvärden!$B7,AC723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AD716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AE718>Kalkylvärden!$B7,AD723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AE716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AF718>Kalkylvärden!$B7,AE723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AF716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AG718>Kalkylvärden!$B7,AF723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AG716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AH718>Kalkylvärden!$B7,AG723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AH716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AI718>Kalkylvärden!$B7,AH723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AI716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AJ718>Kalkylvärden!$B7,AI723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AJ716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AK718>Kalkylvärden!$B7,AJ723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AK716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AL718>Kalkylvärden!$B7,AK723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AL716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AM718>Kalkylvärden!$B7,AL723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AM716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AN718>Kalkylvärden!$B7,AM723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AN716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AO718>Kalkylvärden!$B7,AN723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AO716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AP718>Kalkylvärden!$B7,AO723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AP716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AQ718>Kalkylvärden!$B7,AP723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AQ716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AR718>Kalkylvärden!$B7,AQ723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AR716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AS718>Kalkylvärden!$B7,AR723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AS716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AT718>Kalkylvärden!$B7,AS723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AT716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AU718>Kalkylvärden!$B7,AT723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AU716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AV718>Kalkylvärden!$B7,AU723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AV716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AW718>Kalkylvärden!$B7,AV723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AW716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AX718>Kalkylvärden!$B7,AW723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AX716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AY718>Kalkylvärden!$B7,AX723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AY716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!AZ718>Kalkylvärden!$B7,AY723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(AZ716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BA718>Kalkylvärden!$B7,AZ723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BA716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BB718>Kalkylvärden!$B7,BA723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BB716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BC718>Kalkylvärden!$B7,BB723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BC716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BD718>Kalkylvärden!$B7,BC723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BD716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BE718>Kalkylvärden!$B7,BD723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BE716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BF718>Kalkylvärden!$B7,BE723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BF716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BG718>Kalkylvärden!$B7,BF723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BG716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BH718>Kalkylvärden!$B7,BG723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BH716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BI718>Kalkylvärden!$B7,BH723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BI716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BJ718>Kalkylvärden!$B7,BI723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BJ716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BK718>Kalkylvärden!$B7,BJ723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BK716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BL718>Kalkylvärden!$B7,BK723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BL716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BM718>Kalkylvärden!$B7,BL723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BM716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BN718>Kalkylvärden!$B7,BM723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BN716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BO718>Kalkylvärden!$B7,BN723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BO716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BP718>Kalkylvärden!$B7,BO723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BP716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BQ718>Kalkylvärden!$B7,BP723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BQ716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BR718>Kalkylvärden!$B7,BQ723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BR716-Kalkylvärden!$B6))","v":1},{"$f":"IF(Diskontering!BS718>Kalkylvärden!$B7,BR723*(1+Diskontering!$F13/100),(1+Diskontering!$F12/100)^(BS716-Kalkylvärden!$B6))","v":1}]
["Trafiktillväxt (Pb och Lb) * Trafiktillväxt (antal tåg)",{"$f":"B721*B722","v":1.1773916703928426},{"$f":"C721*C722","v":1.2432580464234162},1.3128091601674419,1.3862511455104487,1.4638016680078085,1.5456905699965695,1.6321605517965392,1.7234678910195433,1.8198832021187261,1.9216922384290316,2.0291967390759305,2.142715323262443,2.2625844345849186,2.3891593381763196,2.5228151736323081,2.5354292495004698,2.5481063957479715,2.5608469277267112,2.5736511623653442,2.5865194181771707,2.5994520152680565,2.6124492753443964,2.6255115217211182,2.6386390793297236,2.6518322747263721,2.6650914361000035,2.6784168932805028,2.6918089777469052,2.7052680226356394,2.7187943627488176,2.732388334562561,2.746050276235374,2.7597805276165506,2.773579430254633,2.7874473274059062,2.8013845640429356,2.8153914868631498,2.8294684442974654,2.843615786518952,2.8578338654515463,2.872123034778804,2.8864836499526976,2.9009160682024606,2.9154206485434724,2.9299977517861899,2.9446477405451201,2.9593709792478453,2.9741678341440845,2.9890386733148047,3.0039838666813785,3.0190037860147849,3.0340988049448585,3.0492692989695822,3.06451564546443,3.0798382236917519,3.0952374148102102,3.1107136018842612,3.1262671698936821,3.1418985057431499,3.1576079982718652,3.173396038263224,3.1892630184545401,3.2052093335468119,3.2212353802145457,3.2373415571156183,{"$f":"BO721*BO722","v":3.2535282649011958},3.2697959062257018,3.2861448857568294,3.3025756101856136,3.3190884882365412]
["Trafiktillväxt (antal tåg) * (Gång och cykel)",{"$f":"B722*B723","v":1.1025201478012949},{"$f":"C722*C723","v":1.1389781154229408},1.1766416695418054,1.2155506763077895,1.255746320158541,1.2972711474123939,1.3401691113028282,1.3844856185021273,1.4302675771834681,1.4775634466723244,1.5264232887397327,1.5768988205917174,1.6290434696109619,1.6829124299086691,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682,1.7385627207464682]
[]
["Diskonteringsnuvärde UTAN uppräkning med real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"B721/B718","v":0.96319312707608162},{"$f":"C721/C718","v":0.95122772501830199},0.93941096485006648,0.92774100004660065,0.91621600702184536,0.90483418484349443,0.89359375495157678,0.88249296088053253,0.87153006798474264,0.86070336316746687,0.85001115461315047,0.83945177152305428,0.82902356385417286,0.81872490206139104,0.80855417684284725,0.7851178238908807,0.76236078551723196,0.74026337144426857,0.71880646212704347,0.69797149221031751,0.67774043446509091,0.65809578419074044,0.63902054406926978,0.62049820945856626,0.60251275411194105,0.58504861631159488,0.56809068540401242,0.55162428872563518,0.53563517890750079,0.52010952154786327,0.50503388324212806,0.4903952199597475,0.47618086575801571,0.46237852182300077,0.44897624582813117,0.43596244160122882,0.42332584909104826,0.41105553462464112,0.39914088144711529,0.38757158053560464,0.37633762167950008,0.36542928481922471,0.35483713163605873,0.34455199738573811,0.3345649829687603,0.32486744723053534,0.31545099948472272,0.30630749225328147,0.2974290142169545,0.28880788337008623,0.28043664037385185,0.27230804210214599,0.26441505537454751,0.25675085087093746,0.24930879722250449,0.24208245527402608,0.23506557251246007,0.22825207765702643,0.22163607540609817,0.21521184133635615,0.20897381694979508,0.2029166048642938,0.19703496414358962,0.19132380576261601,0.18577818820427933,{"$f":"BO721/BO718","v":0.18039331318386539},{"$f":"BP721/BP718","v":0.17516452149737657},{"$f":"BQ721/BQ718","v":0.17008728899020617},{"$f":"BR721/BR718","v":0.16515722264266397}]
["Diskonteringsnuvärde (G/C)",{"$f":"B723/B718","v":0.90194270566802237},{"$f":"C723/C718","v":0.87144222769857238},0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061,0.48557090283253213,0.46915063075606966,0.45328563358074364,0.43795713389443841,0.42314698926998884,0.40883767079225974,0.39501224231136206,0.38165434039745127,0.36874815497338298,0.35627841060230236,0.34423034840802164,0.33258970860678427,0.32134271362974326,0.3104760518161771,0.29997686165814214,0.28983271657791515,0.28003161022020789,0.27056194224174673,0.26141250458139786,0.25257246819458734,0.24403137023631633,0.2357791016776003,0.22780589534067661,0.22010231433881802,0.21265924090707056,0.20546786561069619,0.19851967691854708,0.19180645112903102,0.18532024263674499,0.17905337452825601,0.17299842949589955,0.16714824105884016,0.16149588508100501,0.15603467157585027,0.15075813678826111,0.14566003554421367,0.14073433385914366,0.13597520179627406,0.13137700656644835,0.12693430586130278,0.12264184141188678,0.11849453276510799,0.11448747127063574,0.11061591427114567,0.10687527948902965,0.10326113960292721,9.9769217007659144E-2,{"$f":"BO723/BO718","v":9.6395378751361491E-2},{"$f":"BP723/BP718","v":9.3135631643827543E-2},{"$f":"BQ723/BQ718","v":8.9986117530268139E-2},{"$f":"BR723/BR718","v":8.6943108724896773E-2}]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"B724/B718","v":1.061939828825113},{"$f":"C724/C718","v":1.0834275615793969},1.1053500860670604,1.1277162000451104,1.1505348792880343,1.1738152811898781,1.1975667484392118,1.2217988127684576,1.246521198779081,1.2717438278441837,1.2974768220900625,1.3237305084583322,1.3505154228502465,1.3778423143548728,1.4057221495628214,1.364976580010276,1.3254120414592534,1.2869943011271012,1.2496901184857359,1.2134672165006419,1.1782942537035219,1.1441407970744344,1.110977295709958,1.0787750552545969,1.0475062130733042,1.017143714143643,0.98766128764672578,0.95903342423667559,0.93123535396894586,0.90424302486839703,0.87803308211858822,0.8525828478542814,0.82787030153966457,0.80387406091532643,0.78057336349749096,0.75794804861350562,0.73597853995804163,0.71464582865491011,0.69393145680984025,0.67381750153998965,0.65428655946636671,0.63532173165574735,0.61690660899905903,0.59902525801357887,0.58166220705666372,0.56480243293907917,0.54843134792635229,0.53253478711689284,0.51709899618596844,0.50211061948492586,0.48755668848536277,0.47342461055825075,0.45970215807830134,0.44637745784414778,0.433438980805187,0.42087553208619599,0.40867624130108882,0.39683055314743404,0.38532821827359542,0.3741592844105926,0.36331408776101015,0.35278324463750266,0.34255764334366196,0.33262843629022248,0.32298703233978127,{"$f":"BO724/BO718","v":0.31362508937341071},{"$f":"BP724/BP718","v":0.30453450707273222},{"$f":"BQ724/BQ718","v":0.29570741991120364},{"$f":"BR724/BR718","v":0.28713619034856008}]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"B725/B718","v":0.99441000516140787},{"$f":"C725/C718","v":0.99255362620408927},0.99070071276181493,0.98885125836511134,0.98700525655658244,0.98516270089088709,0.98332358493471539,0.9814879022667683,0.97965564647773351,0.97782681117026438,0.97600138995895647,0.97417937647032538,0.97236076434278562,0.97054554722662745,0.96873371878399372,0.93597460752076689,0.90432329229059616,0.87374231139188041,0.84419546994384598,0.81564779704719415,0.78806550439342427,0.76141594627384013,0.73566758094090834,0.71078993327623996,0.68675355872100485,0.66353000842609167,0.64109179558076501,0.61941236287996615,0.59846605109175477,0.57822806868768595,0.55867446250017971,0.53978208937215433,0.52152858876536656,0.50389235629504014,0.48685251815945912,0.47038890643426001,0.45448203520218367,0.43911307749003259,0.42426384298553882,0.40991675650776699,0.39605483720557189,0.38266167845948984,0.36972142846327521,0.35721877146210163,0.34513890962521904,0.33346754553161267,0.322190865247935,0.31129552197868116,0.30076862026925721,0.29059770074324365,0.28077072535579106,0.27127606314569186,0.26210247646926743,0.25323910769977542,0.2446754663765946,0.2364014167889803,0.2284071659796911,0.22068325215429091,0.21322053348240674,0.20601017727768767,0.19904364954365961,0.19231270487310109,0.18580937668898659,0.179525967815446,0.17345504136758069,{"$f":"BO725/BO718","v":0.16758941194935331},{"$f":"BP725/BP718","v":0.16192213714913367},{"$f":"BQ725/BQ718","v":0.15644650932283444},{"$f":"BR725/BR718","v":0.15115604765491253}]
[]
["Diskonteringsnuvärde MED uppräkningsfaktor för real BNP"]
["Diskonteringsnuvärde (Pb och Lb)",{"$f":"(B721*B739)/B718","v":1.1048517814563066},{"$f":"(C721*C739)/C718","v":1.1036745608012817},1.1024985944760175,1.1013238811440242,1.1001504194702365,1.0989782081210115,1.0978072457641268,1.0966375310687797,1.0954690627055861,1.0943018393465778,1.0931358596652014,1.0919711223363173,1.0908076260361976,1.089645369442525,1.0884843512343911,1.0569340801841189,1.0262983097439995,0.99655053264997051,0.96766500996446425,0.93961674880607371,0.91238148072473824,0.88593564070373154,0.86025634677028984,0.83532138019723801,0.8111091662784774,0.78759875566170989,0.76476980622224011,0.74260256546217507,0.72107785341979314,0.7001770460742921,0.67988205923155887,0.66017533287702101,0.64103981598203486,0.62245895175067156,0.60441666329413024,0.58689733972038727,0.56988582262704279,0.55336739298567927,0.53732775840638425,0.52175304077141649,0.50662976422731731,0.49194484352507634,0.47768557269826251,0.46383961406932722,0.4503949875745642,0.43734006039848988,0.42466353690867858,0.41235444888234002,0.40040214601618523,0.38879628671136829,0.37752682912553159,0.36658402248421174,0.35595839864408957,0.3456407639007828,0.33562219103409341,0.32589401158382975,0.3164478083495158,0.30727540810750087,0.29836887453916749,0.28972050136411914,0.28132280567240553,0.27316852145001697,0.26525059329204548,0.2575621702980731,0.2500966001445058,{"$f":"(BO721*BO739)/BO718","v":0.24284742332872297},{"$f":"(BP721*BP739)/BP718","v":0.2358083675800644},{"$f":"(BQ721*BQ739)/BQ718","v":0.22897334243281606},{"$f":"(BR721*BR739)/BR718","v":0.22233643395650254}]
["Diskonteringsnuvärde (G/C)",{"$f":"(B723*B739)/B718","v":1.0345931434892},{"$f":"(C723*C739)/C718","v":1.0111023812940347},0.98814498423083696,0.96570884207680363,0.94378211957554303,0.92235325019387637,0.90141093002039241,0.88094411180253829,0.86094199911909897,0.84139404068499402,0.82228992478538321,0.8036195738361499,0.78537313906788975,0.76754099533059972,0.75011373601633013,0.72474757103027077,0.70023919906306364,0.67655961262131759,0.65368078514136974,0.6315756378177485,0.61021800755338018,0.58958261599360418,0.56964503960734714,0.55038168078004557,0.53176973988410192,0.51378718829381831,0.49641274231286808,0.47962583798344738,0.46340660674729217,0.44773585192975102,0.43259502601908317,0.41796620871409002,0.40383208571409668,0.39017592822618041,0.37698157316539171,0.36423340402453303,0.35191633239085324,0.34001578008778099,0.32851766192056137,0.31740836900537328,0.3066747526621964,0.29630410885236375,0.28628416314238042,0.27660305617621295,0.26724932963885317,0.25821191269454413,0.24948010888361757,0.24104358346243246,0.23289235117143237,0.22501676441684285,0.21740750185202212,0.21005555734494891,0.2029522293187912,0.19608911045293842,0.18945807773230769,0.18305128283314751,0.17686114283395893,0.17088033124054003,0.16510176931453149,0.15951861769519951,0.1541242683045406,0.1489123365261262,0.14387665364843114,0.13901125956370158,0.13431039571372136,{"$f":"(BO723*BO739)/BO718","v":0.1297684982741269},{"$f":"(BP723*BP739)/BP718","v":0.12538019156920477},{"$f":"(BQ723*BQ739)/BQ718","v":0.12114028170937657},{"$f":"(BR723*BR739)/BR718","v":0.11704375044384212}]
["Diskonteringsnuvärde (Pb och Lb)* (antal tåg)",{"$f":"(B724*B739)/B718","v":1.2181213493897312},{"$f":"(C724*C739)/C718","v":1.2570611713016855},1.2972457868717553,1.3387149885585381,1.381509840870625,1.4256727210303612,1.4712473609375152,1.5182788904744053,1.5668138821953634,1.6169003974447937,1.6685880339494916,1.7219279749323526,1.7769730397961039,1.8337777364272492,1.8923983151720174,1.837546190094568,1.7842839816860294,1.7325656054052749,1.6823463124949771,1.6335826512632385,1.5862324294874923,1.540254677908145,1.4956096147803726,1.4522586114534053,1.4101641589475093,1.3692898354997554,1.3296002750504869,1.2910611366432263,1.2536390747115385,1.2173017102271464,1.1820176026843303,1.1477562228963789,1.1144879265805419,1.0821839287086419,1.0508162786011452,1.0203578357431409,0.99078224630131073,0.96206392032156274,0.93417800958760433,0.90710038612129673,0.88080762130618662,0.8552769656161523,0.83048632893162599,0.8064142614263613,0.78303993500820612,0.76034312529782322,0.73830419412977044,0.71690407256079158,0.69612424437062381,0.67594673004104044,0.65635407119927114,0.63732931551233563,0.6188560020192243,0.60091814688823253,0.58350022958712433,0.56658717945416415,0.55016436265839119,0.53421756953785804,0.51873300230487673,0.50369726310763385,0.4890973424378473,0.47492060787443152,0.46115479315343344,0.44778798755478322,0.43480862559667355,{"$f":"(BO724*BO739)/BO718","v":0.42220547702865391},0.40996763711477996,0.39808451719840943,0.38654583554048461]
["Diskonteringsnuvärde (antal tåg) och (Gång och cykel)",{"$f":"(B725*B739)/B718","v":1.1406597854739191},{"$f":"(C725*C739)/C718","v":1.1516234847459275},1.162692563994733,1.173868036102871,1.1851509236884166,1.1965422591985608,1.2080430850040851,1.2196544534947444,1.2313774271755653,1.2432130787640736,1.255162491288452,1.2672267581866434,1.2794069834064077,1.2917042815063378,1.304119777757849,1.2600191089447816,1.2174097670964077,1.1762413208660945,1.1364650443150672,1.0980338592416108,1.0609022794604936,1.0250263569666607,0.99036362991947902,0.95687307238597008,0.92451504578354593,0.89325125196477873,0.86304468788867528,0.83385960182480701,0.80566145103846099,0.77841686090672579,0.75209358541712634,0.7266604690020545,0.70208740966382088,0.67834532334668685,0.65540610951370715,0.63324261788763969,0.61182861631656027,0.59113875972614527,0.57114856012187964,0.55183435760568078,0.53317329237263833,0.51514327765472312,0.49772297357944267,0.48089176191250499,0.46462972165459426,0.44891760546337617,0.43373681687282728,0.41906938828292495,0.40489795969364734,0.39120575815811337,0.3779765779305444,0.36519476128555012,0.35284517998603876,0.34091321737781533,0.32938475108967669,0.31824613631852816,0.30748418967973734,0.297086173603611,0.28703978125952762,0.27733312198988175,0.26795470723660075,0.25889343694357564,0.25013858641891368,0.24167979364146253,0.23350704699658217,{"$f":"(BO725*BO739)/BO718","v":0.22561067342664942},0.21798132698227005,0.21060997776064735,0.2034879012180168]
[]
["Uppräkningsfaktor för real BNP",{"$f":"B143","v":1.1470719115389156},1.1602632385216132,1.1736062657646118,1.1871027378209051,1.2007544193058457,1.214563095127863,1.2285305707218335,1.2426586722851347,1.2569492470164139,1.2714041633571027,1.2860253112357094,1.3008146023149203,1.3157739702415421,1.3309053708993199,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,{"$f":"AH143","v":1.3462107826646623},1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,{"$f":"BN143","v":1.3462107826646623},1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623,1.3462107826646623]
[]
[]
[]
[]
["Trafiksäkerhet, extern effekt"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B745+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,{"$f":"AH745+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["I Korsning"]
["Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(C745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(D745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(E745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(F745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(G745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(H745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(I745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(J745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(K745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(L745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(M745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(N745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(O745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(P745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Q745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(R745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(S745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(T745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(U745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(V745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(W745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(X745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Y745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(Z745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AA745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AB745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AC745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AD745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AE745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AF745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AG745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AH745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AI745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AJ745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AK745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AL745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AM745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AN745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AO745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AP745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":-9.9451413949439987E-2},{"$f":"IF(AQ745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AR745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AS745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AT745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AU745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AV745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AW745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AX745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AY745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(AZ745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BA745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BB745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BC745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BD745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BE745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BF745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BG745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BH745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BI745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BJ745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BK745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BL745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BM745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BN745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BO745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BP745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BQ745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BR745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""},{"$f":"IF(BS745<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$32-Ekonomi!$B$31),\"\")","v":""}]
["Nuvärde Trafiksäkerhet, korsning (mkr/år)",{"$f":"IF(B745<=(Indata!$B$24+Indata!$B$26),B747*B736,\"\")","v":-0.12114389055880857},{"$f":"IF(C745<=(Indata!$B$24+Indata!$B$26),C747*C736,\"\")","v":-0.12501651090689181},{"$f":"IF(D745<=(Indata!$B$24+Indata!$B$26),D747*D736,\"\")","v":-0.12901292774434994},{"$f":"IF(E745<=(Indata!$B$24+Indata!$B$26),E747*E736,\"\")","v":-0.133137098487455},{"$f":"IF(F745<=(Indata!$B$24+Indata!$B$26),F747*F736,\"\")","v":-0.13739310705964949},{"$f":"IF(G745<=(Indata!$B$24+Indata!$B$26),G747*G736,\"\")","v":-0.14178516793561494},{"$f":"IF(H745<=(Indata!$B$24+Indata!$B$26),H747*H736,\"\")","v":-0.14631763031461797},{"$f":"IF(I745<=(Indata!$B$24+Indata!$B$26),I747*I736,\"\")","v":-0.15099498242726656},{"$f":"IF(J745<=(Indata!$B$24+Indata!$B$26),J747*J736,\"\")","v":-0.15582185597994019},{"$f":"IF(K745<=(Indata!$B$24+Indata!$B$26),K747*K736,\"\")","v":-0.16080303074129623},{"$f":"IF(L745<=(Indata!$B$24+Indata!$B$26),L747*L736,\"\")","v":-0.16594343927539312},{"$f":"IF(M745<=(Indata!$B$24+Indata!$B$26),M747*M736,\"\")","v":-0.17124817182611832},{"$f":"IF(N745<=(Indata!$B$24+Indata!$B$26),N747*N736,\"\")","v":-0.17672248135775703},{"$f":"IF(O745<=(Indata!$B$24+Indata!$B$26),O747*O736,\"\")","v":-0.18237178875669341},{"$f":"IF(P745<=(Indata!$B$24+Indata!$B$26),P747*P736,\"\")","v":-0.18820168819939509},{"$f":"IF(Q745<=(Indata!$B$24+Indata!$B$26),Q747*Q736,\"\")","v":-0.18274656680231122},{"$f":"IF(R745<=(Indata!$B$24+Indata!$B$26),R747*R736,\"\")","v":-0.17744956486601232},{"$f":"IF(S745<=(Indata!$B$24+Indata!$B$26),S747*S736,\"\")","v":-0.17230609921772211},{"$f":"IF(T745<=(Indata!$B$24+Indata!$B$26),T747*T736,\"\")","v":-0.1673117195302519},{"$f":"IF(U745<=(Indata!$B$24+Indata!$B$26),U747*U736,\"\")","v":-0.162462104471404},{"$f":"IF(V745<=(Indata!$B$24+Indata!$B$26),V747*V736,\"\")","v":-0.15775305796498648},{"$f":"IF(W745<=(Indata!$B$24+Indata!$B$26),W747*W736,\"\")","v":-0.15318050556020429},{"$f":"IF(X745<=(Indata!$B$24+Indata!$B$26),X747*X736,\"\")","v":-0.1487404909062853},{"$f":"IF(Y745<=(Indata!$B$24+Indata!$B$26),Y747*Y736,\"\")","v":-0.14442917232929153},{"$f":"IF(Z745<=(Indata!$B$24+Indata!$B$26),Z747*Z736,\"\")","v":-0.14024281950815265},{"$f":"IF(AA745<=(Indata!$B$24+Indata!$B$26),AA747*AA736,\"\")","v":-0.13617781024704675},{"$f":"IF(AB745<=(Indata!$B$24+Indata!$B$26),AB747*AB736,\"\")","v":-0.13223062734133526},{"$f":"IF(AC745<=(Indata!$B$24+Indata!$B$26),AC747*AC736,\"\")","v":-0.12839785553433999},{"$f":"IF(AD745<=(Indata!$B$24+Indata!$B$26),AD747*AD736,\"\")","v":-0.12467617856233014},{"$f":"IF(AE745<=(Indata!$B$24+Indata!$B$26),AE747*AE736,\"\")","v":-0.12106237628516119},{"$f":"IF(AF745<=(Indata!$B$24+Indata!$B$26),AF747*AF736,\"\")","v":-0.11755332190008402},{"$f":"IF(AG745<=(Indata!$B$24+Indata!$B$26),AG747*AG736,\"\")","v":-0.11414597923631349},{"$f":"IF(AH745<=(Indata!$B$24+Indata!$B$26),AH747*AH736,\"\")","v":-0.11083740012801455},{"$f":"IF(AI745<=(Indata!$B$24+Indata!$B$26),AI747*AI736,\"\")","v":-0.1076247218634344},{"$f":"IF(AJ745<=(Indata!$B$24+Indata!$B$26),AJ747*AJ736,\"\")","v":-0.10450516470797255},{"$f":"IF(AK745<=(Indata!$B$24+Indata!$B$26),AK747*AK736,\"\")","v":-0.1014760294990458},{"$f":"IF(AL745<=(Indata!$B$24+Indata!$B$26),AL747*AL736,\"\")","v":-9.8534695310667664E-2},{"$f":"IF(AM745<=(Indata!$B$24+Indata!$B$26),AM747*AM736,\"\")","v":-9.567861718572078E-2},{"$f":"IF(AN745<=(Indata!$B$24+Indata!$B$26),AN747*AN736,\"\")","v":-9.2905323933960754E-2},{"$f":"IF(AO745<=(Indata!$B$24+Indata!$B$26),AO747*AO736,\"\")","v":-9.0212415993845926E-2},{"$f":"IF(AP745<=(Indata!$B$24+Indata!$B$26),AP747*AP736,\"\")","v":-8.7597563356343139E-2},{"$f":"IF(AQ745<=(Indata!$B$24+Indata!$B$26),AQ747*AQ736,\"\")","v":""},{"$f":"IF(AR745<=(Indata!$B$24+Indata!$B$26),AR747*AR736,\"\")","v":""},{"$f":"IF(AS745<=(Indata!$B$24+Indata!$B$26),AS747*AS736,\"\")","v":""},{"$f":"IF(AT745<=(Indata!$B$24+Indata!$B$26),AT747*AT736,\"\")","v":""},{"$f":"IF(AU745<=(Indata!$B$24+Indata!$B$26),AU747*AU736,\"\")","v":""},{"$f":"IF(AV745<=(Indata!$B$24+Indata!$B$26),AV747*AV736,\"\")","v":""},{"$f":"IF(AW745<=(Indata!$B$24+Indata!$B$26),AW747*AW736,\"\")","v":""},{"$f":"IF(AX745<=(Indata!$B$24+Indata!$B$26),AX747*AX736,\"\")","v":""},{"$f":"IF(AY745<=(Indata!$B$24+Indata!$B$26),AY747*AY736,\"\")","v":""},{"$f":"IF(AZ745<=(Indata!$B$24+Indata!$B$26),AZ747*AZ736,\"\")","v":""},{"$f":"IF(BA745<=(Indata!$B$24+Indata!$B$26),BA747*BA736,\"\")","v":""},{"$f":"IF(BB745<=(Indata!$B$24+Indata!$B$26),BB747*BB736,\"\")","v":""},{"$f":"IF(BC745<=(Indata!$B$24+Indata!$B$26),BC747*BC736,\"\")","v":""},{"$f":"IF(BD745<=(Indata!$B$24+Indata!$B$26),BD747*BD736,\"\")","v":""},{"$f":"IF(BE745<=(Indata!$B$24+Indata!$B$26),BE747*BE736,\"\")","v":""},{"$f":"IF(BF745<=(Indata!$B$24+Indata!$B$26),BF747*BF736,\"\")","v":""},{"$f":"IF(BG745<=(Indata!$B$24+Indata!$B$26),BG747*BG736,\"\")","v":""},{"$f":"IF(BH745<=(Indata!$B$24+Indata!$B$26),BH747*BH736,\"\")","v":""},{"$f":"IF(BI745<=(Indata!$B$24+Indata!$B$26),BI747*BI736,\"\")","v":""},{"$f":"IF(BJ745<=(Indata!$B$24+Indata!$B$26),BJ747*BJ736,\"\")","v":""},{"$f":"IF(BK745<=(Indata!$B$24+Indata!$B$26),BK747*BK736,\"\")","v":""},{"$f":"IF(BL745<=(Indata!$B$24+Indata!$B$26),BL747*BL736,\"\")","v":""},{"$f":"IF(BM745<=(Indata!$B$24+Indata!$B$26),BM747*BM736,\"\")","v":""},{"$f":"IF(BN745<=(Indata!$B$24+Indata!$B$26),BN747*BN736,\"\")","v":""},{"$f":"IF(BO745<=(Indata!$B$24+Indata!$B$26),BO747*BO736,\"\")","v":""},{"$f":"IF(BP745<=(Indata!$B$24+Indata!$B$26),BP747*BP736,\"\")","v":""},{"$f":"IF(BQ745<=(Indata!$B$24+Indata!$B$26),BQ747*BQ736,\"\")","v":""},{"$f":"IF(BR745<=(Indata!$B$24+Indata!$B$26),BR747*BR736,\"\")","v":""},{"$f":"IF(BS745<=(Indata!$B$24+Indata!$B$26),BS747*BS736,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, korsning (mkr)",{"$f":"SUM(B748:BS748)","v":-5.6561519538134855}]
[]
["Vid omledning"]
["Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(C745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(D745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(E745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(F745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(G745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(H745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(I745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(J745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(K745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(L745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(M745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(N745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(O745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(P745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Q745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(R745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(S745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(T745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(U745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(V745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(W745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(X745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Y745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(Z745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AA745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AB745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AC745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AD745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AE745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AF745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AG745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AH745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AI745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AJ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AK745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AL745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AM745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AN745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AO745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AP745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":-1.1885214745541053},{"$f":"IF(AQ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AR745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AS745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AT745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AU745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AV745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AW745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AX745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AY745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(AZ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BA745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BB745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BC745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BD745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BE745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BF745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BG745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BH745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BI745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BJ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BK745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BL745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BM745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BN745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BO745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BP745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BQ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BR745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""},{"$f":"IF(BS745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$33,\"\")","v":""}]
["Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(C745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(D745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(E745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(F745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(G745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(H745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(I745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(J745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(K745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(L745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(M745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(N745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(O745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(P745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Q745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(R745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(S745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(T745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(U745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(V745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(W745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(X745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Y745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(Z745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AA745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AB745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AC745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AD745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AE745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AF745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AG745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AH745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AI745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AJ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AK745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AL745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AM745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AN745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AO745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AP745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":-0.53887687499999992},{"$f":"IF(AQ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AR745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AS745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AT745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AU745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AV745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AW745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AX745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AY745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(AZ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BA745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BB745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BC745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BD745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BE745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BF745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BG745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BH745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BI745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BJ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BK745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BL745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BM745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BN745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BO745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BP745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BQ745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BR745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""},{"$f":"IF(BS745<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$34,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning Pb/Lb (mkr/år)",{"$f":"IF(B745<=(Indata!$B$24+Indata!$B$26),B752*B734,\"\")","v":-1.3131400684601795},{"$f":"IF(C745<=(Indata!$B$24+Indata!$B$26),C752*C734,\"\")","v":-1.3117409164313938},{"$f":"IF(D745<=(Indata!$B$24+Indata!$B$26),D752*D734,\"\")","v":-1.3103432552004648},{"$f":"IF(E745<=(Indata!$B$24+Indata!$B$26),E752*E734,\"\")","v":-1.3089470831789458},{"$f":"IF(F745<=(Indata!$B$24+Indata!$B$26),F752*F734,\"\")","v":-1.307552398780083},{"$f":"IF(G745<=(Indata!$B$24+Indata!$B$26),G752*G734,\"\")","v":-1.3061592004188129},{"$f":"IF(H745<=(Indata!$B$24+Indata!$B$26),H752*H734,\"\")","v":-1.3047674865117611},{"$f":"IF(I745<=(Indata!$B$24+Indata!$B$26),I752*I734,\"\")","v":-1.3033772554772396},{"$f":"IF(J745<=(Indata!$B$24+Indata!$B$26),J752*J734,\"\")","v":-1.3019885057352467},{"$f":"IF(K745<=(Indata!$B$24+Indata!$B$26),K752*K734,\"\")","v":-1.3006012357074643},{"$f":"IF(L745<=(Indata!$B$24+Indata!$B$26),L752*L734,\"\")","v":-1.2992154438172547},{"$f":"IF(M745<=(Indata!$B$24+Indata!$B$26),M752*M734,\"\")","v":-1.2978311284896611},{"$f":"IF(N745<=(Indata!$B$24+Indata!$B$26),N752*N734,\"\")","v":-1.2964482881514046},{"$f":"IF(O745<=(Indata!$B$24+Indata!$B$26),O752*O734,\"\")","v":-1.2950669212308825},{"$f":"IF(P745<=(Indata!$B$24+Indata!$B$26),P752*P734,\"\")","v":-1.2936870261581672},{"$f":"IF(Q745<=(Indata!$B$24+Indata!$B$26),Q752*Q734,\"\")","v":-1.2561888514869159},{"$f":"IF(R745<=(Indata!$B$24+Indata!$B$26),R752*R734,\"\")","v":-1.219777580429324},{"$f":"IF(S745<=(Indata!$B$24+Indata!$B$26),S752*S734,\"\")","v":-1.1844217085328219},{"$f":"IF(T745<=(Indata!$B$24+Indata!$B$26),T752*T734,\"\")","v":-1.150090644517378},{"$f":"IF(U745<=(Indata!$B$24+Indata!$B$26),U752*U734,\"\")","v":-1.116754683806729},{"$f":"IF(V745<=(Indata!$B$24+Indata!$B$26),V752*V734,\"\")","v":-1.0843849828268239},{"$f":"IF(W745<=(Indata!$B$24+Indata!$B$26),W752*W734,\"\")","v":-1.0529535340492351},{"$f":"IF(X745<=(Indata!$B$24+Indata!$B$26),X752*X734,\"\")","v":-1.0224331417579526},{"$f":"IF(Y745<=(Indata!$B$24+Indata!$B$26),Y752*Y734,\"\")","v":-0.99279739851859172},{"$f":"IF(Z745<=(Indata!$B$24+Indata!$B$26),Z752*Z734,\"\")","v":-0.96402066232964689},{"$f":"IF(AA745<=(Indata!$B$24+Indata!$B$26),AA752*AA734,\"\")","v":-0.93607803443603388},{"$f":"IF(AB745<=(Indata!$B$24+Indata!$B$26),AB752*AB734,\"\")","v":-0.90894533778571418},{"$f":"IF(AC745<=(Indata!$B$24+Indata!$B$26),AC752*AC734,\"\")","v":-0.88259909611076581},{"$f":"IF(AD745<=(Indata!$B$24+Indata!$B$26),AD752*AD734,\"\")","v":-0.85701651361480158},{"$f":"IF(AE745<=(Indata!$B$24+Indata!$B$26),AE752*AE734,\"\")","v":-0.83217545524915537},{"$f":"IF(AF745<=(Indata!$B$24+Indata!$B$26),AF752*AF734,\"\")","v":-0.80805442756077395},{"$f":"IF(AG745<=(Indata!$B$24+Indata!$B$26),AG752*AG734,\"\")","v":-0.78463256009524429},{"$f":"IF(AH745<=(Indata!$B$24+Indata!$B$26),AH752*AH734,\"\")","v":-0.76188958733886036},{"$f":"IF(AI745<=(Indata!$B$24+Indata!$B$26),AI752*AI734,\"\")","v":-0.73980583118411081},{"$f":"IF(AJ745<=(Indata!$B$24+Indata!$B$26),AJ752*AJ734,\"\")","v":-0.71836218390341189},{"$f":"IF(AK745<=(Indata!$B$24+Indata!$B$26),AK752*AK734,\"\")","v":-0.69754009161635633},{"$f":"IF(AL745<=(Indata!$B$24+Indata!$B$26),AL752*AL734,\"\")","v":-0.67732153823617225},{"$f":"IF(AM745<=(Indata!$B$24+Indata!$B$26),AM752*AM734,\"\")","v":-0.65768902988150058},{"$f":"IF(AN745<=(Indata!$B$24+Indata!$B$26),AN752*AN734,\"\")","v":-0.63862557974000789},{"$f":"IF(AO745<=(Indata!$B$24+Indata!$B$26),AO752*AO734,\"\")","v":-0.62011469337073211},{"$f":"IF(AP745<=(Indata!$B$24+Indata!$B$26),AP752*AP734,\"\")","v":-0.60214035443244984},{"$f":"IF(AQ745<=(Indata!$B$24+Indata!$B$26),AQ752*AQ734,\"\")","v":""},{"$f":"IF(AR745<=(Indata!$B$24+Indata!$B$26),AR752*AR734,\"\")","v":""},{"$f":"IF(AS745<=(Indata!$B$24+Indata!$B$26),AS752*AS734,\"\")","v":""},{"$f":"IF(AT745<=(Indata!$B$24+Indata!$B$26),AT752*AT734,\"\")","v":""},{"$f":"IF(AU745<=(Indata!$B$24+Indata!$B$26),AU752*AU734,\"\")","v":""},{"$f":"IF(AV745<=(Indata!$B$24+Indata!$B$26),AV752*AV734,\"\")","v":""},{"$f":"IF(AW745<=(Indata!$B$24+Indata!$B$26),AW752*AW734,\"\")","v":""},{"$f":"IF(AX745<=(Indata!$B$24+Indata!$B$26),AX752*AX734,\"\")","v":""},{"$f":"IF(AY745<=(Indata!$B$24+Indata!$B$26),AY752*AY734,\"\")","v":""},{"$f":"IF(AZ745<=(Indata!$B$24+Indata!$B$26),AZ752*AZ734,\"\")","v":""},{"$f":"IF(BA745<=(Indata!$B$24+Indata!$B$26),BA752*BA734,\"\")","v":""},{"$f":"IF(BB745<=(Indata!$B$24+Indata!$B$26),BB752*BB734,\"\")","v":""},{"$f":"IF(BC745<=(Indata!$B$24+Indata!$B$26),BC752*BC734,\"\")","v":""},{"$f":"IF(BD745<=(Indata!$B$24+Indata!$B$26),BD752*BD734,\"\")","v":""},{"$f":"IF(BE745<=(Indata!$B$24+Indata!$B$26),BE752*BE734,\"\")","v":""},{"$f":"IF(BF745<=(Indata!$B$24+Indata!$B$26),BF752*BF734,\"\")","v":""},{"$f":"IF(BG745<=(Indata!$B$24+Indata!$B$26),BG752*BG734,\"\")","v":""},{"$f":"IF(BH745<=(Indata!$B$24+Indata!$B$26),BH752*BH734,\"\")","v":""},{"$f":"IF(BI745<=(Indata!$B$24+Indata!$B$26),BI752*BI734,\"\")","v":""},{"$f":"IF(BJ745<=(Indata!$B$24+Indata!$B$26),BJ752*BJ734,\"\")","v":""},{"$f":"IF(BK745<=(Indata!$B$24+Indata!$B$26),BK752*BK734,\"\")","v":""},{"$f":"IF(BL745<=(Indata!$B$24+Indata!$B$26),BL752*BL734,\"\")","v":""},{"$f":"IF(BM745<=(Indata!$B$24+Indata!$B$26),BM752*BM734,\"\")","v":""},{"$f":"IF(BN745<=(Indata!$B$24+Indata!$B$26),BN752*BN734,\"\")","v":""},{"$f":"IF(BO745<=(Indata!$B$24+Indata!$B$26),BO752*BO734,\"\")","v":""},{"$f":"IF(BP745<=(Indata!$B$24+Indata!$B$26),BP752*BP734,\"\")","v":""},{"$f":"IF(BQ745<=(Indata!$B$24+Indata!$B$26),BQ752*BQ734,\"\")","v":""},{"$f":"IF(BR745<=(Indata!$B$24+Indata!$B$26),BR752*BR734,\"\")","v":""},{"$f":"IF(BS745<=(Indata!$B$24+Indata!$B$26),BS752*BS734,\"\")","v":""}]
["Nuvärde Trafiksäkerhet, omledning G/C (mkr/år)",{"$f":"IF(B745<=(Indata!$B$24+Indata!$B$26),B753*B735,\"\")","v":-0.55751832005988655},{"$f":"IF(C745<=(Indata!$B$24+Indata!$B$26),C753*C735,\"\")","v":-0.54485969153678782},{"$f":"IF(D745<=(Indata!$B$24+Indata!$B$26),D753*D735,\"\")","v":-0.53248848114923764},{"$f":"IF(E745<=(Indata!$B$24+Indata!$B$26),E753*E735,\"\")","v":-0.52039816297821639},{"$f":"IF(F745<=(Indata!$B$24+Indata!$B$26),F753*F735,\"\")","v":-0.50858235927774487},{"$f":"IF(G745<=(Indata!$B$24+Indata!$B$26),G753*G735,\"\")","v":-0.49703483711056917},{"$f":"IF(H745<=(Indata!$B$24+Indata!$B$26),H753*H735,\"\")","v":-0.48574950506023268},{"$f":"IF(I745<=(Indata!$B$24+Indata!$B$26),I753*I735,\"\")","v":-0.47472041001780241},{"$f":"IF(J745<=(Indata!$B$24+Indata!$B$26),J753*J735,\"\")","v":-0.46394173404155276},{"$f":"IF(K745<=(Indata!$B$24+Indata!$B$26),K753*K735,\"\")","v":-0.45340779128795239},{"$f":"IF(L745<=(Indata!$B$24+Indata!$B$26),L753*L735,\"\")","v":-0.4431130250123323},{"$f":"IF(M745<=(Indata!$B$24+Indata!$B$26),M753*M735,\"\")","v":-0.43305200463765614},{"$f":"IF(N745<=(Indata!$B$24+Indata!$B$26),N753*N735,\"\")","v":-0.42321942288984477},{"$f":"IF(O745<=(Indata!$B$24+Indata!$B$26),O753*O735,\"\")","v":-0.41361009299814311},{"$f":"IF(P745<=(Indata!$B$24+Indata!$B$26),P753*P735,\"\")","v":-0.40421894595905489},{"$f":"IF(Q745<=(Indata!$B$24+Indata!$B$26),Q753*Q735,\"\")","v":-0.39054970624063279},{"$f":"IF(R745<=(Indata!$B$24+Indata!$B$26),R753*R735,\"\")","v":-0.37734271134360658},{"$f":"IF(S745<=(Indata!$B$24+Indata!$B$26),S753*S735,\"\")","v":-0.36458232980058614},{"$f":"IF(T745<=(Indata!$B$24+Indata!$B$26),T753*T735,\"\")","v":-0.35225345874452768},{"$f":"IF(U745<=(Indata!$B$24+Indata!$B$26),U753*U735,\"\")","v":-0.34034150603336011},{"$f":"IF(V745<=(Indata!$B$24+Indata!$B$26),V753*V735,\"\")","v":-0.32883237297909185},{"$f":"IF(W745<=(Indata!$B$24+Indata!$B$26),W753*W735,\"\")","v":-0.31771243766095841},{"$f":"IF(X745<=(Indata!$B$24+Indata!$B$26),X753*X735,\"\")","v":-0.3069685388028584},{"$f":"IF(Y745<=(Indata!$B$24+Indata!$B$26),Y753*Y735,\"\")","v":-0.29658796019599848},{"$f":"IF(Z745<=(Indata!$B$24+Indata!$B$26),Z753*Z735,\"\")","v":-0.28655841564830764},{"$f":"IF(AA745<=(Indata!$B$24+Indata!$B$26),AA753*AA735,\"\")","v":-0.27686803444280933},{"$f":"IF(AB745<=(Indata!$B$24+Indata!$B$26),AB753*AB735,\"\")","v":-0.26750534728773856},{"$f":"IF(AC745<=(Indata!$B$24+Indata!$B$26),AC753*AC735,\"\")","v":-0.25845927274177638},{"$f":"IF(AD745<=(Indata!$B$24+Indata!$B$26),AD753*AD735,\"\")","v":-0.24971910409833467},{"$f":"IF(AE745<=(Indata!$B$24+Indata!$B$26),AE753*AE735,\"\")","v":-0.24127449671336693},{"$f":"IF(AF745<=(Indata!$B$24+Indata!$B$26),AF753*AF735,\"\")","v":-0.2331154557617072},{"$f":"IF(AG745<=(Indata!$B$24+Indata!$B$26),AG753*AG735,\"\")","v":-0.22523232440744656},{"$f":"IF(AH745<=(Indata!$B$24+Indata!$B$26),AH753*AH735,\"\")","v":-0.21761577237434454},{"$f":"IF(AI745<=(Indata!$B$24+Indata!$B$26),AI753*AI735,\"\")","v":-0.21025678490274835},{"$f":"IF(AJ745<=(Indata!$B$24+Indata!$B$26),AJ753*AJ735,\"\")","v":-0.20314665207995011},{"$f":"IF(AK745<=(Indata!$B$24+Indata!$B$26),AK753*AK735,\"\")","v":-0.19627695853135274},{"$f":"IF(AL745<=(Indata!$B$24+Indata!$B$26),AL753*AL735,\"\")","v":-0.18963957346024424},{"$f":"IF(AM745<=(Indata!$B$24+Indata!$B$26),AM753*AM735,\"\")","v":-0.18322664102439062},{"$f":"IF(AN745<=(Indata!$B$24+Indata!$B$26),AN753*AN735,\"\")","v":-0.17703057103805858},{"$f":"IF(AO745<=(Indata!$B$24+Indata!$B$26),AO753*AO735,\"\")","v":-0.17104402998846238},{"$f":"IF(AP745<=(Indata!$B$24+Indata!$B$26),AP753*AP735,\"\")","v":-0.16525993235600231},{"$f":"IF(AQ745<=(Indata!$B$24+Indata!$B$26),AQ753*AQ735,\"\")","v":""},{"$f":"IF(AR745<=(Indata!$B$24+Indata!$B$26),AR753*AR735,\"\")","v":""},{"$f":"IF(AS745<=(Indata!$B$24+Indata!$B$26),AS753*AS735,\"\")","v":""},{"$f":"IF(AT745<=(Indata!$B$24+Indata!$B$26),AT753*AT735,\"\")","v":""},{"$f":"IF(AU745<=(Indata!$B$24+Indata!$B$26),AU753*AU735,\"\")","v":""},{"$f":"IF(AV745<=(Indata!$B$24+Indata!$B$26),AV753*AV735,\"\")","v":""},{"$f":"IF(AW745<=(Indata!$B$24+Indata!$B$26),AW753*AW735,\"\")","v":""},{"$f":"IF(AX745<=(Indata!$B$24+Indata!$B$26),AX753*AX735,\"\")","v":""},{"$f":"IF(AY745<=(Indata!$B$24+Indata!$B$26),AY753*AY735,\"\")","v":""},{"$f":"IF(AZ745<=(Indata!$B$24+Indata!$B$26),AZ753*AZ735,\"\")","v":""},{"$f":"IF(BA745<=(Indata!$B$24+Indata!$B$26),BA753*BA735,\"\")","v":""},{"$f":"IF(BB745<=(Indata!$B$24+Indata!$B$26),BB753*BB735,\"\")","v":""},{"$f":"IF(BC745<=(Indata!$B$24+Indata!$B$26),BC753*BC735,\"\")","v":""},{"$f":"IF(BD745<=(Indata!$B$24+Indata!$B$26),BD753*BD735,\"\")","v":""},{"$f":"IF(BE745<=(Indata!$B$24+Indata!$B$26),BE753*BE735,\"\")","v":""},{"$f":"IF(BF745<=(Indata!$B$24+Indata!$B$26),BF753*BF735,\"\")","v":""},{"$f":"IF(BG745<=(Indata!$B$24+Indata!$B$26),BG753*BG735,\"\")","v":""},{"$f":"IF(BH745<=(Indata!$B$24+Indata!$B$26),BH753*BH735,\"\")","v":""},{"$f":"IF(BI745<=(Indata!$B$24+Indata!$B$26),BI753*BI735,\"\")","v":""},{"$f":"IF(BJ745<=(Indata!$B$24+Indata!$B$26),BJ753*BJ735,\"\")","v":""},{"$f":"IF(BK745<=(Indata!$B$24+Indata!$B$26),BK753*BK735,\"\")","v":""},{"$f":"IF(BL745<=(Indata!$B$24+Indata!$B$26),BL753*BL735,\"\")","v":""},{"$f":"IF(BM745<=(Indata!$B$24+Indata!$B$26),BM753*BM735,\"\")","v":""},{"$f":"IF(BN745<=(Indata!$B$24+Indata!$B$26),BN753*BN735,\"\")","v":""},{"$f":"IF(BO745<=(Indata!$B$24+Indata!$B$26),BO753*BO735,\"\")","v":""},{"$f":"IF(BP745<=(Indata!$B$24+Indata!$B$26),BP753*BP735,\"\")","v":""},{"$f":"IF(BQ745<=(Indata!$B$24+Indata!$B$26),BQ753*BQ735,\"\")","v":""},{"$f":"IF(BR745<=(Indata!$B$24+Indata!$B$26),BR753*BR735,\"\")","v":""},{"$f":"IF(BS745<=(Indata!$B$24+Indata!$B$26),BS753*BS735,\"\")","v":""}]
["Summa nuvärde Trafiksäkerhet, omledning (mkr)",{"$f":"SUM(B754:BS755)","v":-56.700994889236128}]
[]
[]
["Tidskostnader för personer"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B760+1","v":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,{"$f":"AH760+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["I Korsning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":0.29561791992187503},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$80-Ekonomi!$B$78),\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":3.466296006944445E-2},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$81-Ekonomi!$B$79),\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),B762*B736,\"\")","v":0.3600984995190199},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),C762*C736,\"\")","v":0.37160980867476007},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),D762*D736,\"\")","v":0.38348910114244433},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),E762*E736,\"\")","v":0.39574814028591176},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),F762*F736,\"\")","v":0.40839906550977473},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),G762*G736,\"\")","v":0.42145440428035502},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),H762*H736,\"\")","v":0.43492708453089635},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),I762*I736,\"\")","v":0.448830447463336},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),J762*J736,\"\")","v":0.46317826075931107},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),K762*K736,\"\")","v":0.47798473221348292},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),L762*L736,\"\")","v":0.49326452380267971},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),M762*M736,\"\")","v":0.50903276620478866},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),N762*N736,\"\")","v":0.52530507378177549},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),O762*O736,\"\")","v":0.54209756004166776},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),P762*P736,\"\")","v":0.5594268535948127},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),Q762*Q736,\"\")","v":0.54321158247612256},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),R762*R736,\"\")","v":0.527466319215945},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),S762*S736,\"\")","v":0.51217744039809154},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),T762*T736,\"\")","v":0.49733171748800187},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),U762*U736,\"\")","v":0.48291630538690034},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),V762*V736,\"\")","v":0.46891873131771478},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),W762*W736,\"\")","v":0.45532688403314342},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),X762*X736,\"\")","v":0.44212900333653055},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),Y762*Y736,\"\")","v":0.42931366990648617},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),Z762*Z736,\"\")","v":0.41686979541644309},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),AA762*AA736,\"\")","v":0.40478661294060408},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),AB762*AB736,\"\")","v":0.39305366763797789},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),AC762*AC736,\"\")","v":0.38166080770644223},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),AD762*AD736,\"\")","v":0.37059817559900909},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),AE762*AE736,\"\")","v":0.35985619949469005},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),AF762*AF736,\"\")","v":0.34942558501658305},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),AG762*AG736,\"\")","v":0.3392973071900155},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),AH762*AH736,\"\")","v":0.32946260263378313},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),AI762*AI736,\"\")","v":0.31991296197773139},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),AJ762*AJ736,\"\")","v":0.31064012250011608},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),AK762*AK736,\"\")","v":0.30163606097837353},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),AL762*AL736,\"\")","v":0.29289298674711634},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),AM762*AM736,\"\")","v":0.28440333495734488},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),AN762*AN736,\"\")","v":0.27615976003104503},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),AO762*AO736,\"\")","v":0.26815512930550739},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),AP762*AP736,\"\")","v":0.26038251686186947},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),AQ762*AQ736,\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),AR762*AR736,\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),AS762*AS736,\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),AT762*AT736,\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),AU762*AU736,\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),AV762*AV736,\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),AW762*AW736,\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),AX762*AX736,\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),AY762*AY736,\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),AZ762*AZ736,\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),BA762*BA736,\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),BB762*BB736,\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),BC762*BC736,\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),BD762*BD736,\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),BE762*BE736,\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),BF762*BF736,\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),BG762*BG736,\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),BH762*BH736,\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),BI762*BI736,\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),BJ762*BJ736,\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),BK762*BK736,\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),BL762*BL736,\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),BM762*BM736,\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),BN762*BN736,\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),BO762*BO736,\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),BP762*BP736,\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),BQ762*BQ736,\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),BR762*BR736,\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),BS762*BS736,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),B763*B737,\"\")","v":3.9538644596703532E-2},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),C763*C737,\"\")","v":3.9918678866782555E-2},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),D763*D737,\"\")","v":4.0302365918789412E-2},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),E763*E737,\"\")","v":4.0689740862230997E-2},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),F763*F737,\"\")","v":4.1080839144076793E-2},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),G763*G737,\"\")","v":4.1475696552002568E-2},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),H763*H737,\"\")","v":4.1874349217665086E-2},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),I763*I737,\"\")","v":4.2276833620008419E-2},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),J763*J737,\"\")","v":4.268318658860186E-2},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),K763*K737,\"\")","v":4.3093445307010182E-2},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),L763*L737,\"\")","v":4.3507647316196031E-2},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),M763*M737,\"\")","v":4.3925830517955157E-2},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),N763*N737,\"\")","v":4.4348033178384684E-2},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),O763*O737,\"\")","v":4.4774293931384622E-2},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),P763*P737,\"\")","v":4.5204651782193093E-2},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),Q763*Q737,\"\")","v":4.3675992060089944E-2},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),R763*R737,\"\")","v":4.2199026145014445E-2},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),S763*S737,\"\")","v":4.077200593721203E-2},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),T763*T737,\"\")","v":3.939324245141259E-2},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),U763*U737,\"\")","v":3.8061103817789939E-2},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),V763*V737,\"\")","v":3.6774013350521689E-2},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),W763*W737,\"\")","v":3.5530447681663468E-2},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),X763*X737,\"\")","v":3.4328934958128964E-2},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),Y763*Y737,\"\")","v":3.3168053099641506E-2},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),Z763*Z737,\"\")","v":3.204642811559566E-2},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),AA763*AA737,\"\")","v":3.0962732478836387E-2},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),AB763*AB737,\"\")","v":2.9915683554431298E-2},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),AC763*AC737,\"\")","v":2.8904042081576133E-2},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),AD763*AD737,\"\")","v":2.7926610706836847E-2},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),AE763*AE737,\"\")","v":2.6982232566992132E-2},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),AF763*AF737,\"\")","v":2.606978991979916E-2},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),AG763*AG737,\"\")","v":2.5188202821061993E-2},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),AH763*AH737,\"\")","v":2.433642784643671E-2},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),AI763*AI737,\"\")","v":2.3513456856460589E-2},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),AJ763*AJ737,\"\")","v":2.2718315803343568E-2},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),AK763*AK737,\"\")","v":2.1950063578109726E-2},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),AL763*AL737,\"\")","v":2.1207790896724376E-2},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),AM763*AM737,\"\")","v":2.0490619223888291E-2},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),AN763*AN737,\"\")","v":1.9797699733225406E-2},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),AO763*AO737,\"\")","v":1.9128212302633243E-2},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),AP763*AP737,\"\")","v":1.8481364543606993E-2},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),AQ763*AQ737,\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),AR763*AR737,\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),AS763*AS737,\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),AT763*AT737,\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),AU763*AU737,\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),AV763*AV737,\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),AW763*AW737,\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),AX763*AX737,\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),AY763*AY737,\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),AZ763*AZ737,\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),BA763*BA737,\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),BB763*BB737,\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),BC763*BC737,\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),BD763*BD737,\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),BE763*BE737,\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),BF763*BF737,\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),BG763*BG737,\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),BH763*BH737,\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),BI763*BI737,\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),BJ763*BJ737,\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),BK763*BK737,\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),BL763*BL737,\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),BM763*BM737,\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),BN763*BN737,\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),BO763*BO737,\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),BP763*BP737,\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),BQ763*BQ737,\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),BR763*BR737,\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),BS763*BS737,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B764:BS765)","v":18.211048332289618}]
[]
["Vid omledning"]
["Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":-4.5025145450463224},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$82,\"\")","v":""}]
["Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":-1.9151549999999999},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$83,\"\")","v":""}]
["Nuvärde Tidskostnader, personer Pb/Lb (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),B769*B734,\"\")","v":-4.9746112161273608},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),C769*C734,\"\")","v":-4.9693107630053825},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),D769*D734,\"\")","v":-4.9640159575213962},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),E769*E734,\"\")","v":-4.9587267936578368},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),F769*F734,\"\")","v":-4.9534432654035525},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),G769*G734,\"\")","v":-4.9481653667537993},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),H769*H734,\"\")","v":-4.9428930917102241},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),I769*I734,\"\")","v":-4.9376264342808689},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),J769*J734,\"\")","v":-4.9323653884801635},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),K769*K734,\"\")","v":-4.9271099483289102},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),L769*L734,\"\")","v":-4.9218601078542852},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),M769*M734,\"\")","v":-4.9166158610898263},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),N769*N734,\"\")","v":-4.9113772020754292},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),O769*O734,\"\")","v":-4.9061441248573425},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),P769*P734,\"\")","v":-4.9009166234881558},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),Q769*Q734,\"\")","v":-4.7588610691841513},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),R769*R734,\"\")","v":-4.620923067178814},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),S769*S734,\"\")","v":-4.4869832681301522},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),T769*T734,\"\")","v":-4.3569257820973952},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),U769*U734,\"\")","v":-4.2306380782684831},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),V769*V734,\"\")","v":-4.1080108875940349},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),W769*W734,\"\")","v":-3.988938108243484},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),X769*X734,\"\")","v":-3.8733167138016431},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),Y769*Y734,\"\")","v":-3.761046664126233},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),Z769*Z734,\"\")","v":-3.6520308187892407},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),AA769*AA734,\"\")","v":-3.5461748530272335},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),AB769*AB734,\"\")","v":-3.4433871761278936},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),AC769*AC734,\"\")","v":-3.3435788521821572},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),AD769*AD734,\"\")","v":-3.2466635231333987},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),AE769*AE734,\"\")","v":-3.1525573340570694},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),AF769*AF734,\"\")","v":-3.0611788606061392},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),AG769*AG734,\"\")","v":-2.9724490385595845},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),AH769*AH734,\"\")","v":-2.8862910954129299},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),AI769*AI734,\"\")","v":-2.8026304839516856},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),AJ769*AJ734,\"\")","v":-2.7213948177501872},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),AK769*AK734,\"\")","v":-2.6425138085400364},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),AL769*AL734,\"\")","v":-2.5659192053939486},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),AM769*AM734,\"\")","v":-2.4915447356723854},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),AN769*AN734,\"\")","v":-2.4193260476818814},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),AO769*AO734,\"\")","v":-2.3492006549954496},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),AP769*AP734,\"\")","v":-2.2811078823868853},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),AQ769*AQ734,\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),AR769*AR734,\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),AS769*AS734,\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),AT769*AT734,\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),AU769*AU734,\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),AV769*AV734,\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),AW769*AW734,\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),AX769*AX734,\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),AY769*AY734,\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),AZ769*AZ734,\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),BA769*BA734,\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),BB769*BB734,\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),BC769*BC734,\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),BD769*BD734,\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),BE769*BE734,\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),BF769*BF734,\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),BG769*BG734,\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),BH769*BH734,\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),BI769*BI734,\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),BJ769*BJ734,\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),BK769*BK734,\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),BL769*BL734,\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),BM769*BM734,\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),BN769*BN734,\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),BO769*BO734,\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),BP769*BP734,\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),BQ769*BQ734,\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),BR769*BR734,\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),BS769*BS734,\"\")","v":""}]
["Nuvärde Tidskostnader, personer G/C (mkr/år)",{"$f":"IF(B760<=(Indata!$B$24+Indata!$B$26),B770*B735,\"\")","v":-1.9814062317190586},{"$f":"IF(C760<=(Indata!$B$24+Indata!$B$26),C770*C735,\"\")","v":-1.936417781047177},{"$f":"IF(D760<=(Indata!$B$24+Indata!$B$26),D770*D735,\"\")","v":-1.8924508072746085},{"$f":"IF(E760<=(Indata!$B$24+Indata!$B$26),E770*E735,\"\")","v":-1.8494821174476008},{"$f":"IF(F760<=(Indata!$B$24+Indata!$B$26),F770*F735,\"\")","v":-1.8074890452156991},{"$f":"IF(G760<=(Indata!$B$24+Indata!$B$26),G770*G735,\"\")","v":-1.7664494388750533},{"$f":"IF(H760<=(Indata!$B$24+Indata!$B$26),H770*H735,\"\")","v":-1.7263416496832045},{"$f":"IF(I760<=(Indata!$B$24+Indata!$B$26),I770*I735,\"\")","v":-1.6871445204391902},{"$f":"IF(J760<=(Indata!$B$24+Indata!$B$26),J770*J735,\"\")","v":-1.6488373743229379},{"$f":"IF(K760<=(Indata!$B$24+Indata!$B$26),K770*K735,\"\")","v":-1.6114000039880696},{"$f":"IF(L760<=(Indata!$B$24+Indata!$B$26),L770*L735,\"\")","v":-1.5748126609023505},{"$f":"IF(M760<=(Indata!$B$24+Indata!$B$26),M770*M735,\"\")","v":-1.5390560449301716},{"$f":"IF(N760<=(Indata!$B$24+Indata!$B$26),N770*N735,\"\")","v":-1.5041112941515644},{"$f":"IF(O760<=(Indata!$B$24+Indata!$B$26),O770*O735,\"\")","v":-1.4699599749123746},{"$f":"IF(P760<=(Indata!$B$24+Indata!$B$26),P770*P735,\"\")","v":-1.4365840721003547},{"$f":"IF(Q760<=(Indata!$B$24+Indata!$B$26),Q770*Q735,\"\")","v":-1.3880039343964781},{"$f":"IF(R760<=(Indata!$B$24+Indata!$B$26),R770*R735,\"\")","v":-1.3410666032816216},{"$f":"IF(S760<=(Indata!$B$24+Indata!$B$26),S770*S735,\"\")","v":-1.2957165249097795},{"$f":"IF(T760<=(Indata!$B$24+Indata!$B$26),T770*T735,\"\")","v":-1.2519000240674198},{"$f":"IF(U760<=(Indata!$B$24+Indata!$B$26),U770*U735,\"\")","v":-1.20956524064485},{"$f":"IF(V760<=(Indata!$B$24+Indata!$B$26),V770*V735,\"\")","v":-1.1686620682558937},{"$f":"IF(W760<=(Indata!$B$24+Indata!$B$26),W770*W735,\"\")","v":-1.1291420949332309},{"$f":"IF(X760<=(Indata!$B$24+Indata!$B$26),X770*X735,\"\")","v":-1.0909585458292088},{"$f":"IF(Y760<=(Indata!$B$24+Indata!$B$26),Y770*Y735,\"\")","v":-1.054066227854308},{"$f":"IF(Z760<=(Indata!$B$24+Indata!$B$26),Z770*Z735,\"\")","v":-1.0184214761877373},{"$f":"IF(AA760<=(Indata!$B$24+Indata!$B$26),AA770*AA735,\"\")","v":-0.9839821025968476},{"$f":"IF(AB760<=(Indata!$B$24+Indata!$B$26),AB770*AB735,\"\")","v":-0.95070734550420088},{"$f":"IF(AC760<=(Indata!$B$24+Indata!$B$26),AC770*AC735,\"\")","v":-0.91855782174318912},{"$f":"IF(AD760<=(Indata!$B$24+Indata!$B$26),AD770*AD735,\"\")","v":-0.88749547994511035},{"$f":"IF(AE760<=(Indata!$B$24+Indata!$B$26),AE770*AE735,\"\")","v":-0.85748355550252231},{"$f":"IF(AF760<=(Indata!$B$24+Indata!$B$26),AF770*AF735,\"\")","v":-0.82848652705557724},{"$f":"IF(AG760<=(Indata!$B$24+Indata!$B$26),AG770*AG735,\"\")","v":-0.80047007444983309},{"$f":"IF(AH760<=(Indata!$B$24+Indata!$B$26),AH770*AH735,\"\")","v":-0.77340103811578076},{"$f":"IF(AI760<=(Indata!$B$24+Indata!$B$26),AI770*AI735,\"\")","v":-0.7472473798220105},{"$f":"IF(AJ760<=(Indata!$B$24+Indata!$B$26),AJ770*AJ735,\"\")","v":-0.72197814475556576},{"$f":"IF(AK760<=(Indata!$B$24+Indata!$B$26),AK770*AK735,\"\")","v":-0.69756342488460454},{"$f":"IF(AL760<=(Indata!$B$24+Indata!$B$26),AL770*AL735,\"\")","v":-0.67397432356000453},{"$f":"IF(AM760<=(Indata!$B$24+Indata!$B$26),AM770*AM735,\"\")","v":-0.65118292131401423},{"$f":"IF(AN760<=(Indata!$B$24+Indata!$B$26),AN770*AN735,\"\")","v":-0.62916224281547273},{"$f":"IF(AO760<=(Indata!$B$24+Indata!$B$26),AO770*AO735,\"\")","v":-0.60788622494248568},{"$f":"IF(AP760<=(Indata!$B$24+Indata!$B$26),AP770*AP735,\"\")","v":-0.58732968593476875},{"$f":"IF(AQ760<=(Indata!$B$24+Indata!$B$26),AQ770*AQ735,\"\")","v":""},{"$f":"IF(AR760<=(Indata!$B$24+Indata!$B$26),AR770*AR735,\"\")","v":""},{"$f":"IF(AS760<=(Indata!$B$24+Indata!$B$26),AS770*AS735,\"\")","v":""},{"$f":"IF(AT760<=(Indata!$B$24+Indata!$B$26),AT770*AT735,\"\")","v":""},{"$f":"IF(AU760<=(Indata!$B$24+Indata!$B$26),AU770*AU735,\"\")","v":""},{"$f":"IF(AV760<=(Indata!$B$24+Indata!$B$26),AV770*AV735,\"\")","v":""},{"$f":"IF(AW760<=(Indata!$B$24+Indata!$B$26),AW770*AW735,\"\")","v":""},{"$f":"IF(AX760<=(Indata!$B$24+Indata!$B$26),AX770*AX735,\"\")","v":""},{"$f":"IF(AY760<=(Indata!$B$24+Indata!$B$26),AY770*AY735,\"\")","v":""},{"$f":"IF(AZ760<=(Indata!$B$24+Indata!$B$26),AZ770*AZ735,\"\")","v":""},{"$f":"IF(BA760<=(Indata!$B$24+Indata!$B$26),BA770*BA735,\"\")","v":""},{"$f":"IF(BB760<=(Indata!$B$24+Indata!$B$26),BB770*BB735,\"\")","v":""},{"$f":"IF(BC760<=(Indata!$B$24+Indata!$B$26),BC770*BC735,\"\")","v":""},{"$f":"IF(BD760<=(Indata!$B$24+Indata!$B$26),BD770*BD735,\"\")","v":""},{"$f":"IF(BE760<=(Indata!$B$24+Indata!$B$26),BE770*BE735,\"\")","v":""},{"$f":"IF(BF760<=(Indata!$B$24+Indata!$B$26),BF770*BF735,\"\")","v":""},{"$f":"IF(BG760<=(Indata!$B$24+Indata!$B$26),BG770*BG735,\"\")","v":""},{"$f":"IF(BH760<=(Indata!$B$24+Indata!$B$26),BH770*BH735,\"\")","v":""},{"$f":"IF(BI760<=(Indata!$B$24+Indata!$B$26),BI770*BI735,\"\")","v":""},{"$f":"IF(BJ760<=(Indata!$B$24+Indata!$B$26),BJ770*BJ735,\"\")","v":""},{"$f":"IF(BK760<=(Indata!$B$24+Indata!$B$26),BK770*BK735,\"\")","v":""},{"$f":"IF(BL760<=(Indata!$B$24+Indata!$B$26),BL770*BL735,\"\")","v":""},{"$f":"IF(BM760<=(Indata!$B$24+Indata!$B$26),BM770*BM735,\"\")","v":""},{"$f":"IF(BN760<=(Indata!$B$24+Indata!$B$26),BN770*BN735,\"\")","v":""},{"$f":"IF(BO760<=(Indata!$B$24+Indata!$B$26),BO770*BO735,\"\")","v":""},{"$f":"IF(BP760<=(Indata!$B$24+Indata!$B$26),BP770*BP735,\"\")","v":""},{"$f":"IF(BQ760<=(Indata!$B$24+Indata!$B$26),BQ770*BQ735,\"\")","v":""},{"$f":"IF(BR760<=(Indata!$B$24+Indata!$B$26),BR770*BR735,\"\")","v":""},{"$f":"IF(BS760<=(Indata!$B$24+Indata!$B$26),BS770*BS735,\"\")","v":""}]
["Summa nuvärde Tidskostnader, personer (mkr)",{"$f":"SUM(B771:BS772)","v":-211.52512902183895}]
[]
[]
["Tidskostnader för gods"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B777+1","v":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,{"$f":"AH777+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["I Korsning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(C777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(D777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(E777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(F777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(G777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(H777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(I777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(J777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(K777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(L777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(M777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(N777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(O777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(P777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Q777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(R777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(S777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(T777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(U777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(V777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(W777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(X777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Y777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(Z777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AA777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AB777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AC777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AD777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AE777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AF777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AG777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AH777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AI777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AJ777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AK777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AL777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AM777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AN777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AO777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AP777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":1.910520260416667E-2},{"$f":"IF(AQ777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AR777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AS777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AT777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AU777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AV777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AW777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AX777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AY777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(AZ777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BA777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BB777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BC777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BD777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BE777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BF777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BG777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BH777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BI777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BJ777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BK777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BL777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BM777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BN777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BO777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BP777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BQ777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BR777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""},{"$f":"IF(BS777<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$100-Ekonomi!$B$99),\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B777<=(Indata!$B$24+Indata!$B$26),B779*B730,\"\")","v":2.0288575583137857E-2},{"$f":"IF(C777<=(Indata!$B$24+Indata!$B$26),C779*C730,\"\")","v":2.069910307091264E-2},{"$f":"IF(D777<=(Indata!$B$24+Indata!$B$26),D779*D730,\"\")","v":2.1117937342844256E-2},{"$f":"IF(E777<=(Indata!$B$24+Indata!$B$26),E779*E730,\"\")","v":2.1545246481862786E-2},{"$f":"IF(F777<=(Indata!$B$24+Indata!$B$26),F779*F730,\"\")","v":2.1981201971958339E-2},{"$f":"IF(G777<=(Indata!$B$24+Indata!$B$26),G779*G730,\"\")","v":2.2425978766999491E-2},{"$f":"IF(H777<=(Indata!$B$24+Indata!$B$26),H779*H730,\"\")","v":2.2879755360944241E-2},{"$f":"IF(I777<=(Indata!$B$24+Indata!$B$26),I779*I730,\"\")","v":2.3342713859471682E-2},{"$f":"IF(J777<=(Indata!$B$24+Indata!$B$26),J779*J730,\"\")","v":2.3815040053063057E-2},{"$f":"IF(K777<=(Indata!$B$24+Indata!$B$26),K779*K730,\"\")","v":2.4296923491561588E-2},{"$f":"IF(L777<=(Indata!$B$24+Indata!$B$26),L779*L730,\"\")","v":2.4788557560240957E-2},{"$f":"IF(M777<=(Indata!$B$24+Indata!$B$26),M779*M730,\"\")","v":2.5290139557412997E-2},{"$f":"IF(N777<=(Indata!$B$24+Indata!$B$26),N779*N730,\"\")","v":2.5801870773605781E-2},{"$f":"IF(O777<=(Indata!$B$24+Indata!$B$26),O779*O730,\"\")","v":2.6323956572343748E-2},{"$f":"IF(P777<=(Indata!$B$24+Indata!$B$26),P779*P730,\"\")","v":2.6856606472562383E-2},{"$f":"IF(Q777<=(Indata!$B$24+Indata!$B$26),Q779*Q730,\"\")","v":2.6078154111038841E-2},{"$f":"IF(R777<=(Indata!$B$24+Indata!$B$26),R779*R730,\"\")","v":2.5322265586081191E-2},{"$f":"IF(S777<=(Indata!$B$24+Indata!$B$26),S779*S730,\"\")","v":2.4588286873441157E-2},{"$f":"IF(T777<=(Indata!$B$24+Indata!$B$26),T779*T730,\"\")","v":2.3875582906095035E-2},{"$f":"IF(U777<=(Indata!$B$24+Indata!$B$26),U779*U730,\"\")","v":2.3183537024758945E-2},{"$f":"IF(V777<=(Indata!$B$24+Indata!$B$26),V779*V730,\"\")","v":2.251155044433115E-2},{"$f":"IF(W777<=(Indata!$B$24+Indata!$B$26),W779*W730,\"\")","v":2.1859041735799813E-2},{"$f":"IF(X777<=(Indata!$B$24+Indata!$B$26),X779*X730,\"\")","v":2.1225446323167932E-2},{"$f":"IF(Y777<=(Indata!$B$24+Indata!$B$26),Y779*Y730,\"\")","v":2.0610215994960168E-2},{"$f":"IF(Z777<=(Indata!$B$24+Indata!$B$26),Z779*Z730,\"\")","v":2.0012818429888859E-2},{"$f":"IF(AA777<=(Indata!$B$24+Indata!$B$26),AA779*AA730,\"\")","v":1.9432736736268889E-2},{"$f":"IF(AB777<=(Indata!$B$24+Indata!$B$26),AB779*AB730,\"\")","v":1.886946900478283E-2},{"$f":"IF(AC777<=(Indata!$B$24+Indata!$B$26),AC779*AC730,\"\")","v":1.8322527874209411E-2},{"$f":"IF(AD777<=(Indata!$B$24+Indata!$B$26),AD779*AD730,\"\")","v":1.7791440109739574E-2},{"$f":"IF(AE777<=(Indata!$B$24+Indata!$B$26),AE779*AE730,\"\")","v":1.7275746193515247E-2},{"$f":"IF(AF777<=(Indata!$B$24+Indata!$B$26),AF779*AF730,\"\")","v":1.677499992703654E-2},{"$f":"IF(AG777<=(Indata!$B$24+Indata!$B$26),AG779*AG730,\"\")","v":1.6288768045093452E-2},{"$f":"IF(AH777<=(Indata!$B$24+Indata!$B$26),AH779*AH730,\"\")","v":1.5816629840887844E-2},{"$f":"IF(AI777<=(Indata!$B$24+Indata!$B$26),AI779*AI730,\"\")","v":1.535817680202153E-2},{"$f":"IF(AJ777<=(Indata!$B$24+Indata!$B$26),AJ779*AJ730,\"\")","v":1.4913012257035401E-2},{"$f":"IF(AK777<=(Indata!$B$24+Indata!$B$26),AK779*AK730,\"\")","v":1.4480751032193793E-2},{"$f":"IF(AL777<=(Indata!$B$24+Indata!$B$26),AL779*AL730,\"\")","v":1.4061019118217161E-2},{"$f":"IF(AM777<=(Indata!$B$24+Indata!$B$26),AM779*AM730,\"\")","v":1.3653453346674636E-2},{"$f":"IF(AN777<=(Indata!$B$24+Indata!$B$26),AN779*AN730,\"\")","v":1.3257701075756531E-2},{"$f":"IF(AO777<=(Indata!$B$24+Indata!$B$26),AO779*AO730,\"\")","v":1.2873419885154889E-2},{"$f":"IF(AP777<=(Indata!$B$24+Indata!$B$26),AP779*AP730,\"\")","v":1.250027727978808E-2},{"$f":"IF(AQ777<=(Indata!$B$24+Indata!$B$26),AQ779*AQ730,\"\")","v":""},{"$f":"IF(AR777<=(Indata!$B$24+Indata!$B$26),AR779*AR730,\"\")","v":""},{"$f":"IF(AS777<=(Indata!$B$24+Indata!$B$26),AS779*AS730,\"\")","v":""},{"$f":"IF(AT777<=(Indata!$B$24+Indata!$B$26),AT779*AT730,\"\")","v":""},{"$f":"IF(AU777<=(Indata!$B$24+Indata!$B$26),AU779*AU730,\"\")","v":""},{"$f":"IF(AV777<=(Indata!$B$24+Indata!$B$26),AV779*AV730,\"\")","v":""},{"$f":"IF(AW777<=(Indata!$B$24+Indata!$B$26),AW779*AW730,\"\")","v":""},{"$f":"IF(AX777<=(Indata!$B$24+Indata!$B$26),AX779*AX730,\"\")","v":""},{"$f":"IF(AY777<=(Indata!$B$24+Indata!$B$26),AY779*AY730,\"\")","v":""},{"$f":"IF(AZ777<=(Indata!$B$24+Indata!$B$26),AZ779*AZ730,\"\")","v":""},{"$f":"IF(BA777<=(Indata!$B$24+Indata!$B$26),BA779*BA730,\"\")","v":""},{"$f":"IF(BB777<=(Indata!$B$24+Indata!$B$26),BB779*BB730,\"\")","v":""},{"$f":"IF(BC777<=(Indata!$B$24+Indata!$B$26),BC779*BC730,\"\")","v":""},{"$f":"IF(BD777<=(Indata!$B$24+Indata!$B$26),BD779*BD730,\"\")","v":""},{"$f":"IF(BE777<=(Indata!$B$24+Indata!$B$26),BE779*BE730,\"\")","v":""},{"$f":"IF(BF777<=(Indata!$B$24+Indata!$B$26),BF779*BF730,\"\")","v":""},{"$f":"IF(BG777<=(Indata!$B$24+Indata!$B$26),BG779*BG730,\"\")","v":""},{"$f":"IF(BH777<=(Indata!$B$24+Indata!$B$26),BH779*BH730,\"\")","v":""},{"$f":"IF(BI777<=(Indata!$B$24+Indata!$B$26),BI779*BI730,\"\")","v":""},{"$f":"IF(BJ777<=(Indata!$B$24+Indata!$B$26),BJ779*BJ730,\"\")","v":""},{"$f":"IF(BK777<=(Indata!$B$24+Indata!$B$26),BK779*BK730,\"\")","v":""},{"$f":"IF(BL777<=(Indata!$B$24+Indata!$B$26),BL779*BL730,\"\")","v":""},{"$f":"IF(BM777<=(Indata!$B$24+Indata!$B$26),BM779*BM730,\"\")","v":""},{"$f":"IF(BN777<=(Indata!$B$24+Indata!$B$26),BN779*BN730,\"\")","v":""},{"$f":"IF(BO777<=(Indata!$B$24+Indata!$B$26),BO779*BO730,\"\")","v":""},{"$f":"IF(BP777<=(Indata!$B$24+Indata!$B$26),BP779*BP730,\"\")","v":""},{"$f":"IF(BQ777<=(Indata!$B$24+Indata!$B$26),BQ779*BQ730,\"\")","v":""},{"$f":"IF(BR777<=(Indata!$B$24+Indata!$B$26),BR779*BR730,\"\")","v":""},{"$f":"IF(BS777<=(Indata!$B$24+Indata!$B$26),BS779*BS730,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B780:BS780)","v":0.83239063487686094}]
[]
["Vid omledning"]
["Tidskostnader, gods (mkr/år)",{"$f":"IF(B777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(C777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(D777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(E777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(F777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(G777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(H777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(I777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(J777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(K777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(L777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(M777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(N777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(O777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(P777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Q777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(R777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(S777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(T777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(U777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(V777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(W777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(X777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Y777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(Z777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AA777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AB777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AC777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AD777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AE777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AF777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AG777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AH777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AI777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AJ777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AK777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AL777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AM777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AN777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AO777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AP777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":-0.29098862692102956},{"$f":"IF(AQ777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AR777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AS777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AT777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AU777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AV777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AW777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AX777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AY777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(AZ777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BA777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BB777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BC777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BD777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BE777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BF777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BG777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BH777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BI777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BJ777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BK777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BL777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BM777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BN777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BO777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BP777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BQ777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BR777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""},{"$f":"IF(BS777<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$101,\"\")","v":""}]
["Nuvärde Tidskostnader, gods (mkr/år)",{"$f":"IF(B777<=(Indata!$B$24+Indata!$B$26),B784*B728,\"\")","v":-0.28027824550764174},{"$f":"IF(C777<=(Indata!$B$24+Indata!$B$26),C784*C728,\"\")","v":-0.27679644959229038},{"$f":"IF(D777<=(Indata!$B$24+Indata!$B$26),D784*D728,\"\")","v":-0.27335790677628041},{"$f":"IF(E777<=(Indata!$B$24+Indata!$B$26),E784*E728,\"\")","v":-0.26996207974190312},{"$f":"IF(F777<=(Indata!$B$24+Indata!$B$26),F784*F728,\"\")","v":-0.26660843784635518},{"$f":"IF(G777<=(Indata!$B$24+Indata!$B$26),G784*G728,\"\")","v":-0.26329645703881749},{"$f":"IF(H777<=(Indata!$B$24+Indata!$B$26),H784*H728,\"\")","v":-0.26002561977856631},{"$f":"IF(I777<=(Indata!$B$24+Indata!$B$26),I784*I728,\"\")","v":-0.25679541495410002},{"$f":"IF(J777<=(Indata!$B$24+Indata!$B$26),J784*J728,\"\")","v":-0.25360533780327182},{"$f":"IF(K777<=(Indata!$B$24+Indata!$B$26),K784*K728,\"\")","v":-0.25045488983441344},{"$f":"IF(L777<=(Indata!$B$24+Indata!$B$26),L784*L728,\"\")","v":-0.24734357874843962},{"$f":"IF(M777<=(Indata!$B$24+Indata!$B$26),M784*M728,\"\")","v":-0.24427091836191939},{"$f":"IF(N777<=(Indata!$B$24+Indata!$B$26),N784*N728,\"\")","v":-0.24123642853110422},{"$f":"IF(O777<=(Indata!$B$24+Indata!$B$26),O784*O728,\"\")","v":-0.23823963507689858},{"$f":"IF(P777<=(Indata!$B$24+Indata!$B$26),P784*P728,\"\")","v":-0.23528006971076343},{"$f":"IF(Q777<=(Indata!$B$24+Indata!$B$26),Q784*Q728,\"\")","v":-0.22846035754523408},{"$f":"IF(R777<=(Indata!$B$24+Indata!$B$26),R784*R728,\"\")","v":-0.22183831819609684},{"$f":"IF(S777<=(Indata!$B$24+Indata!$B$26),S784*S728,\"\")","v":-0.21540822201649978},{"$f":"IF(T777<=(Indata!$B$24+Indata!$B$26),T784*T728,\"\")","v":-0.2091645054363114},{"$f":"IF(U777<=(Indata!$B$24+Indata!$B$26),U784*U728,\"\")","v":-0.20310176614830236},{"$f":"IF(V777<=(Indata!$B$24+Indata!$B$26),V784*V728,\"\")","v":-0.19721475843385883},{"$f":"IF(W777<=(Indata!$B$24+Indata!$B$26),W784*W728,\"\")","v":-0.19149838862418175},{"$f":"IF(X777<=(Indata!$B$24+Indata!$B$26),X784*X728,\"\")","v":-0.18594771069304608},{"$f":"IF(Y777<=(Indata!$B$24+Indata!$B$26),Y784*Y728,\"\")","v":-0.18055792197730558},{"$f":"IF(Z777<=(Indata!$B$24+Indata!$B$26),Z784*Z728,\"\")","v":-0.17532435902144164},{"$f":"IF(AA777<=(Indata!$B$24+Indata!$B$26),AA784*AA728,\"\")","v":-0.17024249354255924},{"$f":"IF(AB777<=(Indata!$B$24+Indata!$B$26),AB784*AB728,\"\")","v":-0.16530792851234014},{"$f":"IF(AC777<=(Indata!$B$24+Indata!$B$26),AC784*AC728,\"\")","v":-0.16051639435256215},{"$f":"IF(AD777<=(Indata!$B$24+Indata!$B$26),AD784*AD728,\"\")","v":-0.15586374524089366},{"$f":"IF(AE777<=(Indata!$B$24+Indata!$B$26),AE784*AE728,\"\")","v":-0.15134595552376637},{"$f":"IF(AF777<=(Indata!$B$24+Indata!$B$26),AF784*AF728,\"\")","v":-0.14695911623322241},{"$f":"IF(AG777<=(Indata!$B$24+Indata!$B$26),AG784*AG728,\"\")","v":-0.14269943170472318},{"$f":"IF(AH777<=(Indata!$B$24+Indata!$B$26),AH784*AH728,\"\")","v":-0.13856321629299209},{"$f":"IF(AI777<=(Indata!$B$24+Indata!$B$26),AI784*AI728,\"\")","v":-0.1345468911830503},{"$f":"IF(AJ777<=(Indata!$B$24+Indata!$B$26),AJ784*AJ728,\"\")","v":-0.13064698129368651},{"$f":"IF(AK777<=(Indata!$B$24+Indata!$B$26),AK784*AK728,\"\")","v":-0.12686011227068111},{"$f":"IF(AL777<=(Indata!$B$24+Indata!$B$26),AL784*AL728,\"\")","v":-0.1231830075671831},{"$f":"IF(AM777<=(Indata!$B$24+Indata!$B$26),AM784*AM728,\"\")","v":-0.11961248560871404},{"$f":"IF(AN777<=(Indata!$B$24+Indata!$B$26),AN784*AN728,\"\")","v":-0.11614545704034553},{"$f":"IF(AO777<=(Indata!$B$24+Indata!$B$26),AO784*AO728,\"\")","v":-0.11277892205366882},{"$f":"IF(AP777<=(Indata!$B$24+Indata!$B$26),AP784*AP728,\"\")","v":-0.10950996779124361},{"$f":"IF(AQ777<=(Indata!$B$24+Indata!$B$26),AQ784*AQ728,\"\")","v":""},{"$f":"IF(AR777<=(Indata!$B$24+Indata!$B$26),AR784*AR728,\"\")","v":""},{"$f":"IF(AS777<=(Indata!$B$24+Indata!$B$26),AS784*AS728,\"\")","v":""},{"$f":"IF(AT777<=(Indata!$B$24+Indata!$B$26),AT784*AT728,\"\")","v":""},{"$f":"IF(AU777<=(Indata!$B$24+Indata!$B$26),AU784*AU728,\"\")","v":""},{"$f":"IF(AV777<=(Indata!$B$24+Indata!$B$26),AV784*AV728,\"\")","v":""},{"$f":"IF(AW777<=(Indata!$B$24+Indata!$B$26),AW784*AW728,\"\")","v":""},{"$f":"IF(AX777<=(Indata!$B$24+Indata!$B$26),AX784*AX728,\"\")","v":""},{"$f":"IF(AY777<=(Indata!$B$24+Indata!$B$26),AY784*AY728,\"\")","v":""},{"$f":"IF(AZ777<=(Indata!$B$24+Indata!$B$26),AZ784*AZ728,\"\")","v":""},{"$f":"IF(BA777<=(Indata!$B$24+Indata!$B$26),BA784*BA728,\"\")","v":""},{"$f":"IF(BB777<=(Indata!$B$24+Indata!$B$26),BB784*BB728,\"\")","v":""},{"$f":"IF(BC777<=(Indata!$B$24+Indata!$B$26),BC784*BC728,\"\")","v":""},{"$f":"IF(BD777<=(Indata!$B$24+Indata!$B$26),BD784*BD728,\"\")","v":""},{"$f":"IF(BE777<=(Indata!$B$24+Indata!$B$26),BE784*BE728,\"\")","v":""},{"$f":"IF(BF777<=(Indata!$B$24+Indata!$B$26),BF784*BF728,\"\")","v":""},{"$f":"IF(BG777<=(Indata!$B$24+Indata!$B$26),BG784*BG728,\"\")","v":""},{"$f":"IF(BH777<=(Indata!$B$24+Indata!$B$26),BH784*BH728,\"\")","v":""},{"$f":"IF(BI777<=(Indata!$B$24+Indata!$B$26),BI784*BI728,\"\")","v":""},{"$f":"IF(BJ777<=(Indata!$B$24+Indata!$B$26),BJ784*BJ728,\"\")","v":""},{"$f":"IF(BK777<=(Indata!$B$24+Indata!$B$26),BK784*BK728,\"\")","v":""},{"$f":"IF(BL777<=(Indata!$B$24+Indata!$B$26),BL784*BL728,\"\")","v":""},{"$f":"IF(BM777<=(Indata!$B$24+Indata!$B$26),BM784*BM728,\"\")","v":""},{"$f":"IF(BN777<=(Indata!$B$24+Indata!$B$26),BN784*BN728,\"\")","v":""},{"$f":"IF(BO777<=(Indata!$B$24+Indata!$B$26),BO784*BO728,\"\")","v":""},{"$f":"IF(BP777<=(Indata!$B$24+Indata!$B$26),BP784*BP728,\"\")","v":""},{"$f":"IF(BQ777<=(Indata!$B$24+Indata!$B$26),BQ784*BQ728,\"\")","v":""},{"$f":"IF(BR777<=(Indata!$B$24+Indata!$B$26),BR784*BR728,\"\")","v":""},{"$f":"IF(BS777<=(Indata!$B$24+Indata!$B$26),BS784*BS728,\"\")","v":""}]
["Summa nuvärde Tidskostnader, gods (mkr)",{"$f":"SUM(B785:BS785)","v":-8.0708498836066767}]
[]
[]
["Fordonskostnader"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B790+1","v":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,{"$f":"AH790+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["I Korsning"]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*B134,\"\")","v":0},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*C134,\"\")","v":0},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*D134,\"\")","v":0},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*E134,\"\")","v":0},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*F134,\"\")","v":0},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*G134,\"\")","v":0},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*H134,\"\")","v":0},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*I134,\"\")","v":0},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*J134,\"\")","v":0},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*K134,\"\")","v":0},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*L134,\"\")","v":0},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*M134,\"\")","v":0},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*N134,\"\")","v":0},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*O134,\"\")","v":0},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*P134,\"\")","v":0},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Q134,\"\")","v":0},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*R134,\"\")","v":0},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*S134,\"\")","v":0},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*T134,\"\")","v":0},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*U134,\"\")","v":0},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*V134,\"\")","v":0},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*W134,\"\")","v":0},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*X134,\"\")","v":0},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Y134,\"\")","v":0},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*Z134,\"\")","v":0},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AA134,\"\")","v":0},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AB134,\"\")","v":0},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AC134,\"\")","v":0},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AD134,\"\")","v":0},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AE134,\"\")","v":0},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AF134,\"\")","v":0},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AG134,\"\")","v":0},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AH134,\"\")","v":0},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AI134,\"\")","v":0},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AJ134,\"\")","v":0},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AK134,\"\")","v":0},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AL134,\"\")","v":0},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AM134,\"\")","v":0},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AN134,\"\")","v":0},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AO134,\"\")","v":0},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AP134,\"\")","v":0},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AQ134,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AR134,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AS134,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AT134,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AU134,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AV134,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AW134,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AX134,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AY134,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*AZ134,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BA134,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BB134,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BC134,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BD134,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BE134,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BF134,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BG134,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BH134,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BI134,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BJ134,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BK134,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BL134,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BM134,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BN134,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BO134,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BP134,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BQ134,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BR134,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$125)*BS134,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*B135,\"\")","v":0},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*C135,\"\")","v":0},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*D135,\"\")","v":0},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*E135,\"\")","v":0},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*F135,\"\")","v":0},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*G135,\"\")","v":0},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*H135,\"\")","v":0},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*I135,\"\")","v":0},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*J135,\"\")","v":0},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*K135,\"\")","v":0},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*L135,\"\")","v":0},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*M135,\"\")","v":0},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*N135,\"\")","v":0},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*O135,\"\")","v":0},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*P135,\"\")","v":0},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Q135,\"\")","v":0},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*R135,\"\")","v":0},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*S135,\"\")","v":0},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*T135,\"\")","v":0},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*U135,\"\")","v":0},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*V135,\"\")","v":0},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*W135,\"\")","v":0},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*X135,\"\")","v":0},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Y135,\"\")","v":0},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*Z135,\"\")","v":0},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AA135,\"\")","v":0},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AB135,\"\")","v":0},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AC135,\"\")","v":0},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AD135,\"\")","v":0},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AE135,\"\")","v":0},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AF135,\"\")","v":0},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AG135,\"\")","v":0},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AH135,\"\")","v":0},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AI135,\"\")","v":0},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AJ135,\"\")","v":0},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AK135,\"\")","v":0},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AL135,\"\")","v":0},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AM135,\"\")","v":0},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AN135,\"\")","v":0},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AO135,\"\")","v":0},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AP135,\"\")","v":0},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AQ135,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AR135,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AS135,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AT135,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AU135,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AV135,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AW135,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AX135,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AY135,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*AZ135,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BA135,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BB135,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BC135,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BD135,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BE135,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BF135,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BG135,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BH135,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BI135,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BJ135,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BK135,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BL135,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BM135,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BN135,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BO135,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BP135,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BQ135,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BR135,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),(Ekonomi!$B$126)*BS135,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),B791*B730,\"\")","v":0},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),C791*C730,\"\")","v":0},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),D791*D730,\"\")","v":0},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),E791*E730,\"\")","v":0},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),F791*F730,\"\")","v":0},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),G791*G730,\"\")","v":0},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),H791*H730,\"\")","v":0},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),I791*I730,\"\")","v":0},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),J791*J730,\"\")","v":0},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),K791*K730,\"\")","v":0},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),L791*L730,\"\")","v":0},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),M791*M730,\"\")","v":0},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),N791*N730,\"\")","v":0},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),O791*O730,\"\")","v":0},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),P791*P730,\"\")","v":0},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Q791*Q730,\"\")","v":0},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),R791*R730,\"\")","v":0},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),S791*S730,\"\")","v":0},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),T791*T730,\"\")","v":0},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),U791*U730,\"\")","v":0},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),V791*V730,\"\")","v":0},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),W791*W730,\"\")","v":0},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),X791*X730,\"\")","v":0},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Y791*Y730,\"\")","v":0},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Z791*Z730,\"\")","v":0},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),AA791*AA730,\"\")","v":0},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),AB791*AB730,\"\")","v":0},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),AC791*AC730,\"\")","v":0},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),AD791*AD730,\"\")","v":0},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),AE791*AE730,\"\")","v":0},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),AF791*AF730,\"\")","v":0},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),AG791*AG730,\"\")","v":0},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),AH791*AH730,\"\")","v":0},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),AI791*AI730,\"\")","v":0},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),AJ791*AJ730,\"\")","v":0},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),AK791*AK730,\"\")","v":0},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),AL791*AL730,\"\")","v":0},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),AM791*AM730,\"\")","v":0},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),AN791*AN730,\"\")","v":0},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),AO791*AO730,\"\")","v":0},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),AP791*AP730,\"\")","v":0},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),AQ791*AQ730,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),AR791*AR730,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),AS791*AS730,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),AT791*AT730,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),AU791*AU730,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),AV791*AV730,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),AW791*AW730,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),AX791*AX730,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),AY791*AY730,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),AZ791*AZ730,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),BA791*BA730,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),BB791*BB730,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),BC791*BC730,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),BD791*BD730,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),BE791*BE730,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),BF791*BF730,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),BG791*BG730,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),BH791*BH730,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),BI791*BI730,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),BJ791*BJ730,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),BK791*BK730,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),BL791*BL730,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),BM791*BM730,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),BN791*BN730,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),BO791*BO730,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),BP791*BP730,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),BQ791*BQ730,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),BR791*BR730,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),BS791*BS730,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),B793*B730,\"\")","v":0},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),C793*C730,\"\")","v":0},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),D793*D730,\"\")","v":0},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),E793*E730,\"\")","v":0},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),F793*F730,\"\")","v":0},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),G793*G730,\"\")","v":0},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),H793*H730,\"\")","v":0},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),I793*I730,\"\")","v":0},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),J793*J730,\"\")","v":0},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),K793*K730,\"\")","v":0},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),L793*L730,\"\")","v":0},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),M793*M730,\"\")","v":0},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),N793*N730,\"\")","v":0},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),O793*O730,\"\")","v":0},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),P793*P730,\"\")","v":0},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Q793*Q730,\"\")","v":0},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),R793*R730,\"\")","v":0},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),S793*S730,\"\")","v":0},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),T793*T730,\"\")","v":0},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),U793*U730,\"\")","v":0},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),V793*V730,\"\")","v":0},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),W793*W730,\"\")","v":0},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),X793*X730,\"\")","v":0},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Y793*Y730,\"\")","v":0},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Z793*Z730,\"\")","v":0},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),AA793*AA730,\"\")","v":0},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),AB793*AB730,\"\")","v":0},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),AC793*AC730,\"\")","v":0},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),AD793*AD730,\"\")","v":0},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),AE793*AE730,\"\")","v":0},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),AF793*AF730,\"\")","v":0},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),AG793*AG730,\"\")","v":0},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),AH793*AH730,\"\")","v":0},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),AI793*AI730,\"\")","v":0},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),AJ793*AJ730,\"\")","v":0},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),AK793*AK730,\"\")","v":0},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),AL793*AL730,\"\")","v":0},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),AM793*AM730,\"\")","v":0},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),AN793*AN730,\"\")","v":0},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),AO793*AO730,\"\")","v":0},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),AP793*AP730,\"\")","v":0},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),AQ793*AQ730,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),AR793*AR730,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),AS793*AS730,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),AT793*AT730,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),AU793*AU730,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),AV793*AV730,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),AW793*AW730,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),AX793*AX730,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),AY793*AY730,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),AZ793*AZ730,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),BA793*BA730,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),BB793*BB730,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),BC793*BC730,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),BD793*BD730,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),BE793*BE730,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),BF793*BF730,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),BG793*BG730,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),BH793*BH730,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),BI793*BI730,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),BJ793*BJ730,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),BK793*BK730,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),BL793*BL730,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),BM793*BM730,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),BN793*BN730,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),BO793*BO730,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),BP793*BP730,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),BQ793*BQ730,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),BR793*BR730,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),BS793*BS730,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B794:BS795)","v":0}]
[]
["Vid omledning"]
["Fordonskostnader Pb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*B134,\"\")","v":-0.39635284056121078},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*C134,\"\")","v":-0.39254921949041172},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*D134,\"\")","v":-0.38874559841961287},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*E134,\"\")","v":-0.38494197734881391},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*F134,\"\")","v":-0.38113835627801496},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*G134,\"\")","v":-0.377334735207216},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*H134,\"\")","v":-0.37353111413641704},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*I134,\"\")","v":-0.36972749306561808},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*J134,\"\")","v":-0.36592387199481913},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*K134,\"\")","v":-0.36212025092402017},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*L134,\"\")","v":-0.35831662985322116},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*M134,\"\")","v":-0.35451300878242231},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*N134,\"\")","v":-0.35070938771162324},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*O134,\"\")","v":-0.3469057666408244},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*P134,\"\")","v":-0.343102145570026},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Q134,\"\")","v":-0.34249667119549065},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*R134,\"\")","v":-0.34189119682095531},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*S134,\"\")","v":-0.34128572244641997},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*T134,\"\")","v":-0.34068024807188457},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*U134,\"\")","v":-0.34007477369734923},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*V134,\"\")","v":-0.33946929932281389},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*W134,\"\")","v":-0.33886382494827849},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*X134,\"\")","v":-0.33825835057374315},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Y134,\"\")","v":-0.33765287619920781},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*Z134,\"\")","v":-0.33704740182467241},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AA134,\"\")","v":-0.33644192745013707},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AB134,\"\")","v":-0.33583645307560167},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AC134,\"\")","v":-0.33523097870106627},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AD134,\"\")","v":-0.33462550432653093},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AE134,\"\")","v":-0.33402002995199553},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AF134,\"\")","v":-0.33341455557746019},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AG134,\"\")","v":-0.33280908120292485},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AH134,\"\")","v":-0.33220360682838945},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AI134,\"\")","v":-0.33159813245385411},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AJ134,\"\")","v":-0.33099265807931921},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AK134,\"\")","v":-0.33099265807931921},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AL134,\"\")","v":-0.33099265807931921},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AM134,\"\")","v":-0.33099265807931921},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AN134,\"\")","v":-0.3309926580793191},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AO134,\"\")","v":-0.3309926580793191},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AP134,\"\")","v":-0.3309926580793191},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AQ134,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AR134,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AS134,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AT134,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AU134,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AV134,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AW134,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AX134,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AY134,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*AZ134,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BA134,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BB134,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BC134,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BD134,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BE134,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BF134,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BG134,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BH134,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BI134,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BJ134,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BK134,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BL134,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BM134,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BN134,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BO134,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BP134,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BQ134,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BR134,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$127*BS134,\"\")","v":""}]
["Fordonskostnader Lb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*B135,\"\")","v":-3.0323270664469071},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*C135,\"\")","v":-3.0295380073157854},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*D135,\"\")","v":-3.0267489481846646},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*E135,\"\")","v":-3.0239598890535424},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*F135,\"\")","v":-3.0211708299224216},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*G135,\"\")","v":-3.0183817707912999},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*H135,\"\")","v":-3.0155927116601786},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*I135,\"\")","v":-3.0128036525290569},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*J135,\"\")","v":-3.0100145933979348},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*K135,\"\")","v":-3.0072255342668139},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*L135,\"\")","v":-3.0044364751356922},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*M135,\"\")","v":-3.001647416004571},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*N135,\"\")","v":-2.9988583568734493},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*O135,\"\")","v":-2.9960692977423284},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*P135,\"\")","v":-2.9932802386112098},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Q135,\"\")","v":-2.9817986118547601},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*R135,\"\")","v":-2.9703169850983109},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*S135,\"\")","v":-2.9588353583418612},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*T135,\"\")","v":-2.9473537315854115},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*U135,\"\")","v":-2.9358721048289618},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*V135,\"\")","v":-2.9243904780725125},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*W135,\"\")","v":-2.9129088513160628},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*X135,\"\")","v":-2.9014272245596135},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Y135,\"\")","v":-2.8899455978031638},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*Z135,\"\")","v":-2.8784639710467146},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AA135,\"\")","v":-2.8669823442902649},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AB135,\"\")","v":-2.8555007175338156},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AC135,\"\")","v":-2.8440190907773659},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AD135,\"\")","v":-2.8325374640209167},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AE135,\"\")","v":-2.821055837264467},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AF135,\"\")","v":-2.8095742105080173},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AG135,\"\")","v":-2.7980925837515676},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AH135,\"\")","v":-2.7866109569951183},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AI135,\"\")","v":-2.7751293302386686},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AJ135,\"\")","v":-2.7636477034822211},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AK135,\"\")","v":-2.7636477034822211},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AL135,\"\")","v":-2.7636477034822211},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AM135,\"\")","v":-2.7636477034822211},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AN135,\"\")","v":-2.7636477034822216},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AO135,\"\")","v":-2.7636477034822216},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AP135,\"\")","v":-2.7636477034822216},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AQ135,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AR135,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AS135,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AT135,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AU135,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AV135,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AW135,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AX135,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AY135,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*AZ135,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BA135,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BB135,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BC135,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BD135,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BE135,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BF135,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BG135,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BH135,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BI135,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BJ135,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BK135,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BL135,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BM135,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BN135,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BO135,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BP135,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BQ135,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BR135,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$128*BS135,\"\")","v":""}]
["Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":-3.9967499999999996E-2},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$129,\"\")","v":""}]
["Nuvärde Fordonskostnader Pb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),B799*B728,\"\")","v":-0.38176433192564024},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),C799*C728,\"\")","v":-0.37340370101357445},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),D799*D728,\"\")","v":-0.36519187769258499},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),E799*E728,\"\")","v":-0.3571264550255045},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),F799*F728,\"\")","v":-0.34920506291191233},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),G799*G728,\"\")","v":-0.34142536754435709},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),H799*H728,\"\")","v":-0.33378507087240689},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),I799*I728,\"\")","v":-0.32628191007441387},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),J799*J728,\"\")","v":-0.31891365703688496},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),K799*K728,\"\")","v":-0.31167811784135119},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),L799*L728,\"\")","v":-0.30457313225862936},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),M799*M728,\"\")","v":-0.29759657325037253},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),N799*N728,\"\")","v":-0.29074634647780478},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),O799*O728,\"\")","v":-0.28402038981754074},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),P799*P728,\"\")","v":-0.27741667288438709},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Q799*Q728,\"\")","v":-0.26890024117887412},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),R799*R728,\"\")","v":-0.26064444136985004},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),S799*S728,\"\")","v":-0.25264131952397972},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),T799*T728,\"\")","v":-0.24488316383311487},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),U799*U728,\"\")","v":-0.23736249726062489},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),V799*V728,\"\")","v":-0.23007207041060387},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),W799*W728,\"\")","v":-0.22300485461321112},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),X799*X728,\"\")","v":-0.21615403521960713},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Y799*Y728,\"\")","v":-0.2095130051001434},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Z799*Z728,\"\")","v":-0.20307535833965745},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),AA799*AA728,\"\")","v":-0.19683488412390868},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),AB799*AB728,\"\")","v":-0.19078556081137102},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),AC799*AC728,\"\")","v":-0.18492155018477424},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),AD799*AD728,\"\")","v":-0.17923719187695408},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),AE799*AE728,\"\")","v":-0.17372699796573535},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),AF799*AF728,\"\")","v":-0.16838564773273304},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),AG799*AG728,\"\")","v":-0.1632079825811098},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),AH799*AH728,\"\")","v":-0.15818900110747794},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),AI799*AI728,\"\")","v":-0.15332385432328069},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),AJ799*AJ728,\"\")","v":-0.14860784102112698},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),AK799*AK728,\"\")","v":-0.1443003673683407},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),AL799*AL728,\"\")","v":-0.14011774802433083},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),AM799*AM728,\"\")","v":-0.13605636402362559},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),AN799*AN728,\"\")","v":-0.13211270129830308},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),AO799*AO728,\"\")","v":-0.12828334763748267},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),AP799*AP728,\"\")","v":-0.12456498973494692},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),AQ799*AQ728,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),AR799*AR728,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),AS799*AS728,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),AT799*AT728,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),AU799*AU728,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),AV799*AV728,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),AW799*AW728,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),AX799*AX728,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),AY799*AY728,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),AZ799*AZ728,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),BA799*BA728,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),BB799*BB728,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),BC799*BC728,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),BD799*BD728,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),BE799*BE728,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),BF799*BF728,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),BG799*BG728,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),BH799*BH728,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),BI799*BI728,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),BJ799*BJ728,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),BK799*BK728,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),BL799*BL728,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),BM799*BM728,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),BN799*BN728,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),BO799*BO728,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),BP799*BP728,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),BQ799*BQ728,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),BR799*BR728,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),BS799*BS728,\"\")","v":""}]
["Nuvärde Fordonskostnader Lb (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),B800*B728,\"\")","v":-2.9207165894484377},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),C800*C728,\"\")","v":-2.8817805465554747},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),D800*D728,\"\")","v":-2.8433611497730795},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),E800*E728,\"\")","v":-2.8054515715713411},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),F800*F728,\"\")","v":-2.7680450743223957},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),G800*G728,\"\")","v":-2.731135009120409},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),H800*H728,\"\")","v":-2.6947148146170266},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),I800*I728,\"\")","v":-2.6587780158720506},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),J800*J728,\"\")","v":-2.6233182232191696},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),K800*K728,\"\")","v":-2.5883291311465291},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),L800*L728,\"\")","v":-2.5538045171919537},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),M800*M728,\"\")","v":-2.5197382408526354},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),N800*N728,\"\")","v":-2.4861242425090957},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),O800*O728,\"\")","v":-2.4529565423632285},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),P800*P728,\"\")","v":-2.420229239390248},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Q800*Q728,\"\")","v":-2.3410632374202582},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),R800*R728,\"\")","v":-2.2644531899947244},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),S800*S728,\"\")","v":-2.1903174379146568},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),T800*T728,\"\")","v":-2.1185769084378494},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),U800*U728,\"\")","v":-2.049155033946116},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),V800*V728,\"\")","v":-1.9819776731544396},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),W800*W728,\"\")","v":-1.9169730347829934},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),X800*X728,\"\")","v":-1.8540716036154756},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Y800*Y728,\"\")","v":-1.793206068869529},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Z800*Z728,\"\")","v":-1.7343112548073505},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),AA800*AA728,\"\")","v":-1.6773240535167919},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),AB800*AB728,\"\")","v":-1.6221833597954345},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),AC800*AC728,\"\")","v":-1.5688300080721922},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),AD800*AD728,\"\")","v":-1.5172067113030423},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),AE800*AE728,\"\")","v":-1.4672580017794288},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),AF800*AF728,\"\")","v":-1.4189301737898001},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),AG800*AG728,\"\")","v":-1.3721712280765881},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),AH800*AH728,\"\")","v":-1.3269308180327082},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),AI800*AI728,\"\")","v":-1.2831601975834097},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),AJ800*AJ728,\"\")","v":-1.2408121707009838},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),AK800*AK728,\"\")","v":-1.2048466005357379},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),AL800*AL728,\"\")","v":-1.1699235106651369},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),AM800*AM728,\"\")","v":-1.1360126842690461},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),AN800*AN728,\"\")","v":-1.1030847803771899},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),AO800*AO728,\"\")","v":-1.0711113084821986},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),AP800*AP728,\"\")","v":-1.0400646038885115},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),AQ800*AQ728,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),AR800*AR728,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),AS800*AS728,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),AT800*AT728,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),AU800*AU728,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),AV800*AV728,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),AW800*AW728,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),AX800*AX728,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),AY800*AY728,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),AZ800*AZ728,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),BA800*BA728,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),BB800*BB728,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),BC800*BC728,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),BD800*BD728,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),BE800*BE728,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),BF800*BF728,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),BG800*BG728,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),BH800*BH728,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),BI800*BI728,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),BJ800*BJ728,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),BK800*BK728,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),BL800*BL728,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),BM800*BM728,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),BN800*BN728,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),BO800*BO728,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),BP800*BP728,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),BQ800*BQ728,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),BR800*BR728,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),BS800*BS728,\"\")","v":""}]
["Nuvärde Fordonskostnader Cykel (mkr/år)",{"$f":"IF(B790<=(Indata!$B$24+Indata!$B$26),B801*B729,\"\")","v":-3.6048395088786683E-2},{"$f":"IF(C790<=(Indata!$B$24+Indata!$B$26),C801*C729,\"\")","v":-3.4829367235542689E-2},{"$f":"IF(D790<=(Indata!$B$24+Indata!$B$26),D801*D729,\"\")","v":-3.365156254641806E-2},{"$f":"IF(E790<=(Indata!$B$24+Indata!$B$26),E801*E729,\"\")","v":-3.2513587001370109E-2},{"$f":"IF(F790<=(Indata!$B$24+Indata!$B$26),F801*F729,\"\")","v":-3.1414093721130541E-2},{"$f":"IF(G790<=(Indata!$B$24+Indata!$B$26),G801*G729,\"\")","v":-3.035178137307299E-2},{"$f":"IF(H790<=(Indata!$B$24+Indata!$B$26),H801*H729,\"\")","v":-2.9325392630988399E-2},{"$f":"IF(I790<=(Indata!$B$24+Indata!$B$26),I801*I729,\"\")","v":-2.8333712686945317E-2},{"$f":"IF(J790<=(Indata!$B$24+Indata!$B$26),J801*J729,\"\")","v":-2.7375567813473736E-2},{"$f":"IF(K790<=(Indata!$B$24+Indata!$B$26),K801*K729,\"\")","v":-2.6449823974370758E-2},{"$f":"IF(L790<=(Indata!$B$24+Indata!$B$26),L801*L729,\"\")","v":-2.5555385482483834E-2},{"$f":"IF(M790<=(Indata!$B$24+Indata!$B$26),M801*M729,\"\")","v":-2.4691193702882926E-2},{"$f":"IF(N790<=(Indata!$B$24+Indata!$B$26),N801*N729,\"\")","v":-2.3856225799886891E-2},{"$f":"IF(O790<=(Indata!$B$24+Indata!$B$26),O801*O729,\"\")","v":-2.3049493526460765E-2},{"$f":"IF(P790<=(Indata!$B$24+Indata!$B$26),P801*P729,\"\")","v":-2.2270042054551468E-2},{"$f":"IF(Q790<=(Indata!$B$24+Indata!$B$26),Q801*Q729,\"\")","v":-2.1516948844977263E-2},{"$f":"IF(R790<=(Indata!$B$24+Indata!$B$26),R801*R729,\"\")","v":-2.0789322555533594E-2},{"$f":"IF(S790<=(Indata!$B$24+Indata!$B$26),S801*S729,\"\")","v":-2.0086301986022792E-2},{"$f":"IF(T790<=(Indata!$B$24+Indata!$B$26),T801*T729,\"\")","v":-1.9407055058959226E-2},{"$f":"IF(U790<=(Indata!$B$24+Indata!$B$26),U801*U729,\"\")","v":-1.8750777834743212E-2},{"$f":"IF(V790<=(Indata!$B$24+Indata!$B$26),V801*V729,\"\")","v":-1.8116693560138369E-2},{"$f":"IF(W790<=(Indata!$B$24+Indata!$B$26),W801*W729,\"\")","v":-1.7504051748925966E-2},{"$f":"IF(X790<=(Indata!$B$24+Indata!$B$26),X801*X729,\"\")","v":-1.6912127293648278E-2},{"$f":"IF(Y790<=(Indata!$B$24+Indata!$B$26),Y801*Y729,\"\")","v":-1.6340219607389638E-2},{"$f":"IF(Z790<=(Indata!$B$24+Indata!$B$26),Z801*Z729,\"\")","v":-1.578765179457936E-2},{"$f":"IF(AA790<=(Indata!$B$24+Indata!$B$26),AA801*AA729,\"\")","v":-1.5253769849835133E-2},{"$f":"IF(AB790<=(Indata!$B$24+Indata!$B$26),AB801*AB729,\"\")","v":-1.4737941883898683E-2},{"$f":"IF(AC790<=(Indata!$B$24+Indata!$B$26),AC801*AC729,\"\")","v":-1.4239557375747518E-2},{"$f":"IF(AD790<=(Indata!$B$24+Indata!$B$26),AD801*AD729,\"\")","v":-1.3758026449997603E-2},{"$f":"IF(AE790<=(Indata!$B$24+Indata!$B$26),AE801*AE729,\"\")","v":-1.3292779178741649E-2},{"$f":"IF(AF790<=(Indata!$B$24+Indata!$B$26),AF801*AF729,\"\")","v":-1.2843264906996762E-2},{"$f":"IF(AG790<=(Indata!$B$24+Indata!$B$26),AG801*AG729,\"\")","v":-1.2408951600963057E-2},{"$f":"IF(AH790<=(Indata!$B$24+Indata!$B$26),AH801*AH729,\"\")","v":-1.1989325218321795E-2},{"$f":"IF(AI790<=(Indata!$B$24+Indata!$B$26),AI801*AI729,\"\")","v":-1.1583889099827823E-2},{"$f":"IF(AJ790<=(Indata!$B$24+Indata!$B$26),AJ801*AJ729,\"\")","v":-1.1192163381476158E-2},{"$f":"IF(AK790<=(Indata!$B$24+Indata!$B$26),AK801*AK729,\"\")","v":-1.0813684426547012E-2},{"$f":"IF(AL790<=(Indata!$B$24+Indata!$B$26),AL801*AL729,\"\")","v":-1.0448004276857019E-2},{"$f":"IF(AM790<=(Indata!$B$24+Indata!$B$26),AM801*AM729,\"\")","v":-1.0094690122567168E-2},{"$f":"IF(AN790<=(Indata!$B$24+Indata!$B$26),AN801*AN729,\"\")","v":-9.753323789919971E-3},{"$f":"IF(AO790<=(Indata!$B$24+Indata!$B$26),AO801*AO729,\"\")","v":-9.4235012462994885E-3},{"$f":"IF(AP790<=(Indata!$B$24+Indata!$B$26),AP801*AP729,\"\")","v":-9.1048321220284917E-3},{"$f":"IF(AQ790<=(Indata!$B$24+Indata!$B$26),AQ801*AQ729,\"\")","v":""},{"$f":"IF(AR790<=(Indata!$B$24+Indata!$B$26),AR801*AR729,\"\")","v":""},{"$f":"IF(AS790<=(Indata!$B$24+Indata!$B$26),AS801*AS729,\"\")","v":""},{"$f":"IF(AT790<=(Indata!$B$24+Indata!$B$26),AT801*AT729,\"\")","v":""},{"$f":"IF(AU790<=(Indata!$B$24+Indata!$B$26),AU801*AU729,\"\")","v":""},{"$f":"IF(AV790<=(Indata!$B$24+Indata!$B$26),AV801*AV729,\"\")","v":""},{"$f":"IF(AW790<=(Indata!$B$24+Indata!$B$26),AW801*AW729,\"\")","v":""},{"$f":"IF(AX790<=(Indata!$B$24+Indata!$B$26),AX801*AX729,\"\")","v":""},{"$f":"IF(AY790<=(Indata!$B$24+Indata!$B$26),AY801*AY729,\"\")","v":""},{"$f":"IF(AZ790<=(Indata!$B$24+Indata!$B$26),AZ801*AZ729,\"\")","v":""},{"$f":"IF(BA790<=(Indata!$B$24+Indata!$B$26),BA801*BA729,\"\")","v":""},{"$f":"IF(BB790<=(Indata!$B$24+Indata!$B$26),BB801*BB729,\"\")","v":""},{"$f":"IF(BC790<=(Indata!$B$24+Indata!$B$26),BC801*BC729,\"\")","v":""},{"$f":"IF(BD790<=(Indata!$B$24+Indata!$B$26),BD801*BD729,\"\")","v":""},{"$f":"IF(BE790<=(Indata!$B$24+Indata!$B$26),BE801*BE729,\"\")","v":""},{"$f":"IF(BF790<=(Indata!$B$24+Indata!$B$26),BF801*BF729,\"\")","v":""},{"$f":"IF(BG790<=(Indata!$B$24+Indata!$B$26),BG801*BG729,\"\")","v":""},{"$f":"IF(BH790<=(Indata!$B$24+Indata!$B$26),BH801*BH729,\"\")","v":""},{"$f":"IF(BI790<=(Indata!$B$24+Indata!$B$26),BI801*BI729,\"\")","v":""},{"$f":"IF(BJ790<=(Indata!$B$24+Indata!$B$26),BJ801*BJ729,\"\")","v":""},{"$f":"IF(BK790<=(Indata!$B$24+Indata!$B$26),BK801*BK729,\"\")","v":""},{"$f":"IF(BL790<=(Indata!$B$24+Indata!$B$26),BL801*BL729,\"\")","v":""},{"$f":"IF(BM790<=(Indata!$B$24+Indata!$B$26),BM801*BM729,\"\")","v":""},{"$f":"IF(BN790<=(Indata!$B$24+Indata!$B$26),BN801*BN729,\"\")","v":""},{"$f":"IF(BO790<=(Indata!$B$24+Indata!$B$26),BO801*BO729,\"\")","v":""},{"$f":"IF(BP790<=(Indata!$B$24+Indata!$B$26),BP801*BP729,\"\")","v":""},{"$f":"IF(BQ790<=(Indata!$B$24+Indata!$B$26),BQ801*BQ729,\"\")","v":""},{"$f":"IF(BR790<=(Indata!$B$24+Indata!$B$26),BR801*BR729,\"\")","v":""},{"$f":"IF(BS790<=(Indata!$B$24+Indata!$B$26),BS801*BS729,\"\")","v":""}]
["Summa nuvärde Fordonskostnader (mkr)",{"$f":"SUM(B802:BS804)","v":-92.000338724910534}]
[]
[]
[]
["Emissioner, externa effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B810+1","v":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,{"$f":"AH810+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[]
["Bakom bom Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*B123,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*C123,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*D123,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*E123,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*F123,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*G123,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*H123,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*I123,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*J123,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*K123,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*L123,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*M123,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*N123,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*O123,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*P123,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Q123,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*R123,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*S123,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*T123,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*U123,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*V123,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*W123,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*X123,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Y123,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*Z123,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AA123,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AB123,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AC123,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AD123,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AE123,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AF123,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AG123,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AH123,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AI123,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP814*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS814*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B815*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C815*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D815*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E815*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F815*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G815*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H815*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I815*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J815*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K815*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L815*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M815*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N815*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O815*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P815*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q815*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R815*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S815*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T815*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U815*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V815*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W815*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X815*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y815*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z815*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA815*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB815*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC815*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD815*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE815*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF815*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG815*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH815*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI815*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ815*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK815*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL815*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM815*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN815*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO815*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP815*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ815*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR815*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS815*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT815*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU815*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV815*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW815*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX815*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY815*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ815*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA815*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB815*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC815*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD815*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE815*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF815*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG815*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH815*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI815*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ815*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK815*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL815*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM815*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN815*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO815*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP815*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ815*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR815*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS815*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B816:BS816)","v":0}]
[]
["Bakom bom Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*B121,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*C121,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*D121,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*E121,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*F121,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*G121,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*H121,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*I121,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*J121,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*K121,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*L121,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*M121,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*N121,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*O121,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*P121,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP820*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS820*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B821*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C821*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D821*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E821*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F821*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G821*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H821*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I821*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J821*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K821*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L821*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M821*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N821*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O821*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P821*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q821*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R821*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S821*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T821*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U821*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V821*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W821*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X821*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y821*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z821*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA821*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB821*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC821*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD821*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE821*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF821*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG821*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH821*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI821*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ821*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK821*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL821*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM821*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN821*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO821*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP821*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ821*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR821*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS821*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT821*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU821*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV821*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW821*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX821*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY821*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ821*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA821*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB821*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC821*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD821*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE821*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF821*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG821*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH821*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI821*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ821*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK821*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL821*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM821*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN821*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO821*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP821*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ821*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR821*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS821*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B822:BS822)","v":0}]
[]
["Bakom bom Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*B122,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*C122,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*D122,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*E122,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*F122,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*G122,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*H122,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*I122,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*J122,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*K122,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*L122,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*M122,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*N122,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*O122,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*P122,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Q122,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*R122,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*S122,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*T122,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*U122,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*V122,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*W122,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*X122,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Y122,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*Z122,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AA122,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AB122,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AC122,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AD122,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AE122,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AF122,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AG122,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AH122,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AI122,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AJ122,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AK122,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AL122,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AM122,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AN122,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AO122,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AP122,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP826*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS826*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B827*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C827*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D827*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E827*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F827*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G827*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H827*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I827*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J827*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K827*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L827*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M827*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N827*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O827*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P827*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q827*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R827*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S827*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T827*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U827*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V827*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W827*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X827*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y827*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z827*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA827*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB827*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC827*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD827*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE827*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF827*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG827*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH827*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI827*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ827*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK827*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL827*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM827*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN827*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO827*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP827*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ827*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR827*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS827*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT827*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU827*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV827*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW827*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX827*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY827*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ827*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA827*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB827*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC827*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD827*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE827*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF827*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG827*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH827*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI827*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ827*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK827*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL827*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM827*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN827*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO827*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP827*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ827*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR827*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS827*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B828:BS828)","v":0}]
[]
[]
["Bakom bom Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*B129,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*C129,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*D129,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*E129,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*F129,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*G129,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*H129,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*I129,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*J129,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*K129,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*L129,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*M129,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*N129,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*O129,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*P129,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Q129,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*R129,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*S129,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*T129,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*U129,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*V129,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*W129,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*X129,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Y129,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*Z129,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AA129,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AB129,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AC129,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AD129,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AE129,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AF129,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AG129,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AH129,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AI129,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C197-Kvantiteter!$B197)*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP833*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS833*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B834*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C834*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D834*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E834*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F834*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G834*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H834*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I834*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J834*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K834*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L834*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M834*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N834*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O834*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P834*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q834*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R834*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S834*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T834*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U834*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V834*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W834*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X834*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y834*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z834*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA834*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB834*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC834*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD834*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE834*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF834*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG834*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH834*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI834*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ834*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK834*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL834*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM834*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN834*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO834*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP834*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ834*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR834*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS834*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT834*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU834*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV834*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW834*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX834*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY834*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ834*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA834*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB834*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC834*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD834*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE834*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF834*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG834*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH834*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI834*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ834*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK834*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL834*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM834*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN834*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO834*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP834*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ834*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR834*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS834*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B835:BS835)","v":0}]
[]
["Bakom bom Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*B127,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*C127,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*D127,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*E127,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*F127,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*G127,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*H127,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*I127,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*J127,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*K127,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*L127,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*M127,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*N127,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*O127,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*P127,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Q127,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*R127,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*S127,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*T127,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*U127,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*V127,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*W127,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*X127,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Y127,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*Z127,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AA127,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AB127,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AC127,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AD127,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AE127,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AF127,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AG127,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AH127,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AI127,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C200-Kvantiteter!$B200)*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP839*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS839*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B840*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C840*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D840*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E840*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F840*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G840*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H840*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I840*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J840*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K840*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L840*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M840*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N840*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O840*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P840*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q840*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R840*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S840*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T840*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U840*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V840*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W840*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X840*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y840*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z840*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA840*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB840*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC840*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD840*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE840*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF840*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG840*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH840*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI840*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ840*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK840*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL840*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM840*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN840*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO840*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP840*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ840*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR840*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS840*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT840*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU840*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV840*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW840*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX840*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY840*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ840*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA840*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB840*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC840*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD840*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE840*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF840*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG840*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH840*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI840*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ840*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK840*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL840*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM840*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN840*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO840*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP840*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ840*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR840*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS840*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B841:BS841)","v":0}]
[]
["Bakom bom Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*B128,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*C128,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*D128,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*E128,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*F128,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*G128,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*H128,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*I128,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*J128,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*K128,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*L128,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*M128,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*N128,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*O128,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*P128,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Q128,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*R128,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*S128,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*T128,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*U128,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*V128,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*W128,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*X128,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Y128,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*Z128,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AA128,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AB128,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AC128,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AD128,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AE128,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AF128,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AG128,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AH128,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AI128,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AJ128,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AK128,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AL128,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AM128,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AN128,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AO128,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AP128,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C201-Kvantiteter!$B201)*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP845*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS845*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B846*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C846*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D846*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E846*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F846*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G846*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H846*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I846*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J846*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K846*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L846*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M846*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N846*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O846*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P846*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q846*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R846*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S846*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T846*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U846*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V846*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W846*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X846*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y846*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z846*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA846*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB846*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC846*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD846*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE846*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF846*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG846*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH846*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI846*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ846*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK846*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL846*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM846*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN846*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO846*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP846*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ846*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR846*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS846*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT846*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU846*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV846*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW846*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX846*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY846*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ846*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA846*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB846*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC846*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD846*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE846*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF846*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG846*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH846*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI846*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ846*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK846*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL846*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM846*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN846*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO846*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP846*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ846*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR846*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS846*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B847:BS847)","v":0}]
[]
[]
[]
[]
["Bakom bom Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*B124,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*C124,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*D124,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*E124,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*F124,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*G124,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*H124,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*I124,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*J124,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*K124,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*L124,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*M124,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*N124,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*O124,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*P124,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Q124,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*R124,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*S124,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*T124,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*U124,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*V124,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*W124,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*X124,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Y124,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*Z124,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AA124,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AB124,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AC124,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AD124,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AE124,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AF124,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AG124,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AH124,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AI124,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$26*BS124,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B854*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C854*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D854*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E854*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F854*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G854*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H854*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I854*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J854*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K854*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L854*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M854*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N854*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O854*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P854*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q854*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R854*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S854*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T854*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U854*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V854*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W854*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X854*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y854*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z854*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA854*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB854*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC854*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD854*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE854*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF854*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG854*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH854*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI854*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ854*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK854*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL854*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM854*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN854*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO854*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP854*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ854*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR854*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS854*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT854*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU854*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV854*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW854*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX854*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY854*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ854*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA854*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB854*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC854*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD854*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE854*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF854*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG854*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH854*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI854*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ854*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK854*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL854*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM854*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN854*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO854*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP854*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ854*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR854*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS854*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B855*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C855*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D855*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E855*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F855*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G855*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H855*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I855*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J855*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K855*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L855*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M855*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N855*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O855*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P855*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q855*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R855*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S855*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T855*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U855*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V855*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W855*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X855*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y855*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z855*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA855*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB855*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC855*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD855*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE855*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF855*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG855*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH855*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI855*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ855*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK855*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL855*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM855*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN855*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO855*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP855*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ855*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR855*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS855*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT855*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU855*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV855*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW855*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX855*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY855*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ855*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA855*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB855*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC855*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD855*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE855*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF855*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG855*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH855*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI855*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ855*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK855*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL855*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM855*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN855*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO855*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP855*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ855*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR855*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS855*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B856:BS856)","v":0}]
[]
["Bakom bom Lb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*B130,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*C130,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*D130,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*E130,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*F130,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*G130,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*H130,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*I130,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*J130,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*K130,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*L130,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*M130,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*N130,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*O130,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*P130,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Q130,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*R130,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*S130,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*T130,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*U130,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*V130,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*W130,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*X130,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Y130,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*Z130,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AA130,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AB130,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AC130,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AD130,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AE130,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AF130,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AG130,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AH130,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AI130,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$199-Kvantiteter!$B$199)*Kalkylvärden!$G$31*BS130,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B860*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C860*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D860*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E860*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F860*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G860*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H860*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I860*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J860*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K860*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L860*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M860*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N860*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O860*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P860*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q860*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R860*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S860*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T860*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U860*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V860*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W860*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X860*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y860*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z860*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA860*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB860*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC860*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD860*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE860*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF860*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG860*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH860*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI860*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ860*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK860*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL860*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM860*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN860*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO860*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP860*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ860*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR860*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS860*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT860*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU860*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV860*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW860*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX860*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY860*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ860*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA860*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB860*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC860*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD860*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE860*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF860*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG860*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH860*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI860*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ860*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK860*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL860*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM860*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN860*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO860*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP860*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ860*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR860*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS860*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B861*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C861*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D861*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E861*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F861*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G861*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H861*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I861*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J861*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K861*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L861*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M861*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N861*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O861*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P861*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q861*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R861*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S861*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T861*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U861*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V861*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W861*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X861*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y861*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z861*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA861*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB861*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC861*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD861*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE861*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF861*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG861*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH861*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI861*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ861*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK861*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL861*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM861*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN861*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO861*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP861*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ861*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR861*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS861*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT861*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU861*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV861*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW861*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX861*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY861*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ861*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA861*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB861*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC861*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD861*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE861*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF861*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG861*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH861*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI861*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ861*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK861*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL861*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM861*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN861*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO861*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP861*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ861*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR861*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS861*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B862:BS862)","v":0}]
[]
[]
[]
[]
["Vid fri passage Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*B123,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*C123,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*D123,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*E123,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*F123,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*G123,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*H123,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*I123,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*J123,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*K123,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*L123,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*M123,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*N123,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*O123,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*P123,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Q123,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*R123,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*S123,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*T123,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*U123,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*V123,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*W123,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*X123,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Y123,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*Z123,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AA123,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AB123,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AC123,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AD123,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AE123,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AF123,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AG123,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AH123,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AI123,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP869*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS869*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B870*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C870*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D870*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E870*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F870*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G870*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H870*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I870*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J870*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K870*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L870*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M870*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N870*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O870*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P870*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q870*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R870*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S870*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T870*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U870*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V870*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W870*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X870*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y870*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z870*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA870*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB870*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC870*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD870*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE870*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF870*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG870*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH870*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI870*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ870*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK870*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL870*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM870*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN870*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO870*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP870*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ870*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR870*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS870*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT870*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU870*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV870*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW870*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX870*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY870*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ870*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA870*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB870*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC870*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD870*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE870*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF870*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG870*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH870*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI870*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ870*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK870*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL870*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM870*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN870*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO870*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP870*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ870*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR870*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS870*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B871:BS871)","v":0}]
[]
["Vid fri passage Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*B121,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*C121,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*D121,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*E121,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*F121,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*G121,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*H121,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*I121,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*J121,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*K121,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*L121,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*M121,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*N121,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*O121,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*P121,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP875*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS875*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B876*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C876*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D876*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E876*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F876*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G876*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H876*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I876*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J876*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K876*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L876*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M876*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N876*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O876*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P876*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q876*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R876*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S876*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T876*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U876*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V876*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W876*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X876*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y876*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z876*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA876*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB876*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC876*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD876*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE876*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF876*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG876*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH876*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI876*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ876*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK876*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL876*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM876*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN876*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO876*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP876*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ876*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR876*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS876*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT876*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU876*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV876*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW876*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX876*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY876*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ876*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA876*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB876*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC876*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD876*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE876*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF876*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG876*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH876*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI876*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ876*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK876*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL876*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM876*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN876*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO876*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP876*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ876*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR876*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS876*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B877:BS877)","v":0}]
[]
["Vid fri passage Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*B122,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*C122,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*D122,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*E122,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*F122,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*G122,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*H122,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*I122,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*J122,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*K122,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*L122,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*M122,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*N122,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*O122,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*P122,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Q122,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*R122,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*S122,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*T122,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*U122,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*V122,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*W122,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*X122,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Y122,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*Z122,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AA122,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AB122,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AC122,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AD122,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AE122,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AF122,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AG122,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AH122,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AI122,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AJ122,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AK122,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AL122,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AM122,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AN122,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AO122,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AP122,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP881*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS881*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B882*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C882*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D882*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E882*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F882*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G882*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H882*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I882*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J882*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K882*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L882*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M882*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N882*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O882*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P882*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q882*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R882*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S882*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T882*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U882*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V882*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W882*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X882*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y882*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z882*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA882*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB882*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC882*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD882*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE882*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF882*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG882*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH882*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI882*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ882*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK882*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL882*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM882*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN882*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO882*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP882*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ882*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR882*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS882*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT882*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU882*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV882*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW882*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX882*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY882*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ882*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA882*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB882*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC882*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD882*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE882*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF882*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG882*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH882*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI882*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ882*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK882*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL882*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM882*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN882*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO882*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP882*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ882*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR882*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS882*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B883:BS883)","v":0}]
[]
[]
["Vid fri passage Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*B129,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*C129,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*D129,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*E129,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*F129,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*G129,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*H129,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*I129,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*J129,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*K129,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*L129,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*M129,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*N129,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*O129,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*P129,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Q129,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*R129,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*S129,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*T129,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*U129,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*V129,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*W129,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*X129,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Y129,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*Z129,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AA129,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AB129,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AC129,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AD129,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AE129,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AF129,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AG129,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AH129,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AI129,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C203-Kvantiteter!$B203)*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"C888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"D888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"E888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"F888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"G888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"H888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"I888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"J888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"K888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"L888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"M888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"N888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"O888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"P888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Q888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"R888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"S888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"T888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"U888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"V888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"W888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"X888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Y888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"Z888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AA888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AB888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AC888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AD888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AE888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AF888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AG888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AH888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AI888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AJ888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP888*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS888*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B889*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C889*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D889*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E889*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F889*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G889*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H889*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I889*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J889*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K889*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L889*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M889*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N889*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O889*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P889*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q889*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R889*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S889*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T889*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U889*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V889*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W889*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X889*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y889*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z889*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA889*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB889*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC889*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD889*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE889*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF889*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG889*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH889*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI889*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ889*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK889*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL889*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM889*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN889*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO889*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP889*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ889*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR889*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS889*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT889*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU889*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV889*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW889*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX889*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY889*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ889*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA889*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB889*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC889*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD889*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE889*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF889*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG889*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH889*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI889*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ889*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK889*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL889*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM889*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN889*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO889*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP889*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ889*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR889*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS889*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B890:BS890)","v":0}]
[]
["Vid fri passage Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*B127,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*C127,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*D127,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*E127,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*F127,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*G127,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*H127,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*I127,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*J127,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*K127,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*L127,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*M127,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*N127,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*O127,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*P127,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Q127,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*R127,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*S127,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*T127,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*U127,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*V127,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*W127,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*X127,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Y127,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*Z127,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AA127,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AB127,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AC127,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AD127,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AE127,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AF127,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AG127,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AH127,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AI127,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C206-Kvantiteter!$B206)*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"C894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"D894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"E894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"F894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"G894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"H894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"I894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"J894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"K894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"L894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"M894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"N894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"O894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"P894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Q894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP894*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS894*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B895*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C895*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D895*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E895*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F895*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G895*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H895*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I895*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J895*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K895*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L895*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M895*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N895*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O895*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P895*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q895*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R895*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S895*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T895*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U895*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V895*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W895*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X895*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y895*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z895*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA895*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB895*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC895*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD895*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE895*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF895*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG895*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH895*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI895*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ895*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK895*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL895*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM895*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN895*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO895*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP895*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ895*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR895*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS895*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT895*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU895*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV895*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW895*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX895*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY895*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ895*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA895*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB895*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC895*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD895*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE895*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF895*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG895*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH895*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI895*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ895*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK895*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL895*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM895*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN895*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO895*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP895*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ895*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR895*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS895*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B896:BS896)","v":0}]
[]
["Vid fri passage Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*B128,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*C128,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*D128,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*E128,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*F128,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*G128,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*H128,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*I128,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*J128,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*K128,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*L128,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*M128,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*N128,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*O128,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*P128,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Q128,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*R128,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*S128,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*T128,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*U128,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*V128,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*W128,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*X128,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Y128,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*Z128,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AA128,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AB128,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AC128,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AD128,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AE128,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AF128,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AG128,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AH128,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AI128,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AJ128,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AK128,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AL128,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AM128,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AN128,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AO128,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AP128,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C207-Kvantiteter!$B207)*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"C900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"D900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"E900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"F900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"G900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"H900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"I900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"J900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"K900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"L900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"M900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"N900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"O900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"P900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Q900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"R900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"S900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"T900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"U900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"V900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"W900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"X900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Y900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"Z900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AA900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AB900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AC900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AD900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AE900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AF900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AG900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AH900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AI900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AJ900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AK900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AL900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AM900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AN900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AO900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AP900*Kalkylvärden!$B36*1/10^6","v":0},{"$f":"AQ900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS900*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B901*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C901*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D901*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E901*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F901*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G901*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H901*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I901*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J901*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K901*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L901*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M901*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N901*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O901*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P901*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q901*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R901*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S901*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T901*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U901*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V901*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W901*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X901*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y901*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z901*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA901*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB901*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC901*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD901*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE901*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF901*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG901*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH901*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI901*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ901*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK901*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL901*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM901*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN901*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO901*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP901*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ901*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR901*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS901*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT901*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU901*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV901*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW901*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX901*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY901*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ901*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA901*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB901*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC901*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD901*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE901*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF901*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG901*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH901*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI901*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ901*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK901*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL901*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM901*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN901*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO901*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP901*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ901*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR901*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS901*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B902:BS902)","v":0}]
[]
[]
[]
[]
["Vid fri passage Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*B124,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*C124,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*D124,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*E124,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*F124,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*G124,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*H124,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*I124,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*J124,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*K124,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*L124,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*M124,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*N124,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*O124,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*P124,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Q124,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*R124,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*S124,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*T124,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*U124,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*V124,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*W124,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*X124,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Y124,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*Z124,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AA124,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AB124,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AC124,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AD124,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AE124,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AF124,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AG124,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AH124,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AI124,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$26*BS124,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B909*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C909*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D909*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E909*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F909*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G909*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H909*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I909*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J909*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K909*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L909*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M909*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N909*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O909*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P909*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q909*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R909*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S909*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T909*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U909*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V909*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W909*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X909*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y909*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z909*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA909*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB909*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC909*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD909*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE909*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF909*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG909*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH909*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI909*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ909*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK909*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL909*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM909*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN909*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO909*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP909*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ909*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR909*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS909*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT909*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU909*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV909*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW909*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX909*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY909*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ909*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA909*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB909*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC909*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD909*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE909*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF909*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG909*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH909*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI909*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ909*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK909*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL909*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM909*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN909*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO909*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP909*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ909*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR909*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS909*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B910*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C910*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D910*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E910*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F910*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G910*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H910*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I910*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J910*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K910*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L910*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M910*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N910*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O910*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P910*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q910*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R910*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S910*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T910*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U910*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V910*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W910*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X910*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y910*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z910*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA910*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB910*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC910*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD910*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE910*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF910*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG910*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH910*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI910*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ910*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK910*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL910*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM910*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN910*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO910*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP910*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ910*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR910*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS910*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT910*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU910*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV910*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW910*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX910*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY910*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ910*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA910*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB910*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC910*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD910*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE910*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF910*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG910*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH910*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI910*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ910*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK910*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL910*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM910*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN910*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO910*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP910*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ910*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR910*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS910*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B911:BS911)","v":0}]
[]
["Vid fri passage Lb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*B130,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*C130,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*D130,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*E130,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*F130,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*G130,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*H130,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*I130,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*J130,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*K130,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*L130,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*M130,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*N130,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*O130,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*P130,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Q130,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*R130,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*S130,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*T130,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*U130,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*V130,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*W130,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*X130,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Y130,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*Z130,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AA130,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AB130,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AC130,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AD130,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AE130,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AF130,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AG130,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AH130,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AI130,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),(Kvantiteter!$C$205-Kvantiteter!$B$205)*Kalkylvärden!$G$31*BS130,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B915*Kalkylvärden!$B$34*1/10^6*B132","v":0},{"$f":"C915*Kalkylvärden!$B$34*1/10^6*C132","v":0},{"$f":"D915*Kalkylvärden!$B$34*1/10^6*D132","v":0},{"$f":"E915*Kalkylvärden!$B$34*1/10^6*E132","v":0},{"$f":"F915*Kalkylvärden!$B$34*1/10^6*F132","v":0},{"$f":"G915*Kalkylvärden!$B$34*1/10^6*G132","v":0},{"$f":"H915*Kalkylvärden!$B$34*1/10^6*H132","v":0},{"$f":"I915*Kalkylvärden!$B$34*1/10^6*I132","v":0},{"$f":"J915*Kalkylvärden!$B$34*1/10^6*J132","v":0},{"$f":"K915*Kalkylvärden!$B$34*1/10^6*K132","v":0},{"$f":"L915*Kalkylvärden!$B$34*1/10^6*L132","v":0},{"$f":"M915*Kalkylvärden!$B$34*1/10^6*M132","v":0},{"$f":"N915*Kalkylvärden!$B$34*1/10^6*N132","v":0},{"$f":"O915*Kalkylvärden!$B$34*1/10^6*O132","v":0},{"$f":"P915*Kalkylvärden!$B$34*1/10^6*P132","v":0},{"$f":"Q915*Kalkylvärden!$B$34*1/10^6*Q132","v":0},{"$f":"R915*Kalkylvärden!$B$34*1/10^6*R132","v":0},{"$f":"S915*Kalkylvärden!$B$34*1/10^6*S132","v":0},{"$f":"T915*Kalkylvärden!$B$34*1/10^6*T132","v":0},{"$f":"U915*Kalkylvärden!$B$34*1/10^6*U132","v":0},{"$f":"V915*Kalkylvärden!$B$34*1/10^6*V132","v":0},{"$f":"W915*Kalkylvärden!$B$34*1/10^6*W132","v":0},{"$f":"X915*Kalkylvärden!$B$34*1/10^6*X132","v":0},{"$f":"Y915*Kalkylvärden!$B$34*1/10^6*Y132","v":0},{"$f":"Z915*Kalkylvärden!$B$34*1/10^6*Z132","v":0},{"$f":"AA915*Kalkylvärden!$B$34*1/10^6*AA132","v":0},{"$f":"AB915*Kalkylvärden!$B$34*1/10^6*AB132","v":0},{"$f":"AC915*Kalkylvärden!$B$34*1/10^6*AC132","v":0},{"$f":"AD915*Kalkylvärden!$B$34*1/10^6*AD132","v":0},{"$f":"AE915*Kalkylvärden!$B$34*1/10^6*AE132","v":0},{"$f":"AF915*Kalkylvärden!$B$34*1/10^6*AF132","v":0},{"$f":"AG915*Kalkylvärden!$B$34*1/10^6*AG132","v":0},{"$f":"AH915*Kalkylvärden!$B$34*1/10^6*AH132","v":0},{"$f":"AI915*Kalkylvärden!$B$34*1/10^6*AI132","v":0},{"$f":"AJ915*Kalkylvärden!$B$34*1/10^6*AJ132","v":0},{"$f":"AK915*Kalkylvärden!$B$34*1/10^6*AK132","v":0},{"$f":"AL915*Kalkylvärden!$B$34*1/10^6*AL132","v":0},{"$f":"AM915*Kalkylvärden!$B$34*1/10^6*AM132","v":0},{"$f":"AN915*Kalkylvärden!$B$34*1/10^6*AN132","v":0},{"$f":"AO915*Kalkylvärden!$B$34*1/10^6*AO132","v":0},{"$f":"AP915*Kalkylvärden!$B$34*1/10^6*AP132","v":0},{"$f":"AQ915*Kalkylvärden!$B$34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR915*Kalkylvärden!$B$34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS915*Kalkylvärden!$B$34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT915*Kalkylvärden!$B$34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU915*Kalkylvärden!$B$34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV915*Kalkylvärden!$B$34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW915*Kalkylvärden!$B$34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX915*Kalkylvärden!$B$34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY915*Kalkylvärden!$B$34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ915*Kalkylvärden!$B$34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA915*Kalkylvärden!$B$34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB915*Kalkylvärden!$B$34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC915*Kalkylvärden!$B$34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD915*Kalkylvärden!$B$34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE915*Kalkylvärden!$B$34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF915*Kalkylvärden!$B$34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG915*Kalkylvärden!$B$34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH915*Kalkylvärden!$B$34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI915*Kalkylvärden!$B$34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ915*Kalkylvärden!$B$34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK915*Kalkylvärden!$B$34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL915*Kalkylvärden!$B$34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM915*Kalkylvärden!$B$34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN915*Kalkylvärden!$B$34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO915*Kalkylvärden!$B$34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP915*Kalkylvärden!$B$34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ915*Kalkylvärden!$B$34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR915*Kalkylvärden!$B$34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS915*Kalkylvärden!$B$34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B916*B734,\"\")","v":0},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C916*C734,\"\")","v":0},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D916*D734,\"\")","v":0},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E916*E734,\"\")","v":0},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F916*F734,\"\")","v":0},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G916*G734,\"\")","v":0},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H916*H734,\"\")","v":0},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I916*I734,\"\")","v":0},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J916*J734,\"\")","v":0},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K916*K734,\"\")","v":0},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L916*L734,\"\")","v":0},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M916*M734,\"\")","v":0},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N916*N734,\"\")","v":0},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O916*O734,\"\")","v":0},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P916*P734,\"\")","v":0},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q916*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R916*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S916*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T916*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U916*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V916*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W916*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X916*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y916*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z916*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA916*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB916*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC916*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD916*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE916*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF916*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG916*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH916*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI916*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ916*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK916*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL916*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM916*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN916*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO916*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP916*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ916*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR916*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS916*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT916*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU916*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV916*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW916*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX916*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY916*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ916*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA916*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB916*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC916*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD916*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE916*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF916*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG916*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH916*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI916*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ916*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK916*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL916*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM916*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN916*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO916*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP916*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ916*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR916*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS916*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B917:BS917)","v":0}]
[]
[]
[]
[]
["Vid omledning Pb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*B123,\"\")","v":-2.1004578821991773},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*C123,\"\")","v":-1.955526288327434},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*D123,\"\")","v":-1.8205949744328411},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*E123,\"\")","v":-1.694973921196975},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*F123,\"\")","v":-1.5780207206343841},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*G123,\"\")","v":-1.4691372909106115},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*H123,\"\")","v":-1.3677668178377795},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*I123,\"\")","v":-1.2733909074069725},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*J123,\"\")","v":-1.1855269347958917},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*K123,\"\")","v":-1.1037255762949749},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*L123,\"\")","v":-1.0275685115306219},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*M123,\"\")","v":-0.9566662842350091},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*N123,\"\")","v":-0.89065631062279349},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*O123,\"\")","v":-0.82920102518982086},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*P123,\"\")","v":-0.7620868172884615},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Q123,\"\")","v":-0.60966945383076931},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*R123,\"\")","v":-0.48773556306461546},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*S123,\"\")","v":-0.39018845045169237},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*T123,\"\")","v":-0.31215076036135386},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*U123,\"\")","v":-0.24972060828908318},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*V123,\"\")","v":-0.19977648663126651},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*W123,\"\")","v":-0.15982118930501324},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*X123,\"\")","v":-0.1278569514440106},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Y123,\"\")","v":-0.1022855611552085},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*Z123,\"\")","v":-8.1828448924166811E-2},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AA123,\"\")","v":-6.5462759139333443E-2},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AB123,\"\")","v":-5.2370207311466757E-2},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AC123,\"\")","v":-4.1896165849173411E-2},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AD123,\"\")","v":-3.351693267933873E-2},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AE123,\"\")","v":-2.6813546143470986E-2},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AF123,\"\")","v":-2.145083691477679E-2},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AG123,\"\")","v":-1.7160669531821434E-2},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AH123,\"\")","v":-1.3728535625457146E-2},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AI123,\"\")","v":-1.0982828500365718E-2},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AJ123,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AK123,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AL123,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AM123,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AN123,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AO123,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AP123,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AQ123,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AR123,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AS123,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AT123,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AU123,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AV123,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AW123,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AX123,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AY123,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*AZ123,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BA123,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BB123,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BC123,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BD123,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BE123,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BF123,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BG123,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BH123,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BI123,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BJ123,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BK123,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BL123,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BM123,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BN123,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BO123,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BP123,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BQ123,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BR123,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$25*BS123,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B924*Kalkylvärden!$B32*1/10^6","v":-2.8776272986128729E-4},{"$f":"C924*Kalkylvärden!$B32*1/10^6","v":-2.6790710150085845E-4},{"$f":"D924*Kalkylvärden!$B32*1/10^6","v":-2.4942151149729921E-4},{"$f":"E924*Kalkylvärden!$B32*1/10^6","v":-2.3221142720398558E-4},{"$f":"F924*Kalkylvärden!$B32*1/10^6","v":-2.1618883872691062E-4},{"$f":"G924*Kalkylvärden!$B32*1/10^6","v":-2.0127180885475378E-4},{"$f":"H924*Kalkylvärden!$B32*1/10^6","v":-1.873840540437758E-4},{"$f":"I924*Kalkylvärden!$B32*1/10^6","v":-1.7445455431475522E-4},{"$f":"J924*Kalkylvärden!$B32*1/10^6","v":-1.6241719006703716E-4},{"$f":"K924*Kalkylvärden!$B32*1/10^6","v":-1.5121040395241154E-4},{"$f":"L924*Kalkylvärden!$B32*1/10^6","v":-1.4077688607969519E-4},{"$f":"M924*Kalkylvärden!$B32*1/10^6","v":-1.3106328094019624E-4},{"$f":"N924*Kalkylvärden!$B32*1/10^6","v":-1.2201991455532272E-4},{"$f":"O924*Kalkylvärden!$B32*1/10^6","v":-1.1360054045100545E-4},{"$f":"P924*Kalkylvärden!$B32*1/10^6","v":-1.0440589396851922E-4},{"$f":"Q924*Kalkylvärden!$B32*1/10^6","v":-8.3524715174815401E-5},{"$f":"R924*Kalkylvärden!$B32*1/10^6","v":-6.6819772139852312E-5},{"$f":"S924*Kalkylvärden!$B32*1/10^6","v":-5.3455817711881858E-5},{"$f":"T924*Kalkylvärden!$B32*1/10^6","v":-4.2764654169505477E-5},{"$f":"U924*Kalkylvärden!$B32*1/10^6","v":-3.4211723335604394E-5},{"$f":"V924*Kalkylvärden!$B32*1/10^6","v":-2.7369378668483514E-5},{"$f":"W924*Kalkylvärden!$B32*1/10^6","v":-2.1895502934786817E-5},{"$f":"X924*Kalkylvärden!$B32*1/10^6","v":-1.7516402347829451E-5},{"$f":"Y924*Kalkylvärden!$B32*1/10^6","v":-1.4013121878263562E-5},{"$f":"Z924*Kalkylvärden!$B32*1/10^6","v":-1.1210497502610852E-5},{"$f":"AA924*Kalkylvärden!$B32*1/10^6","v":-8.9683980020886815E-6},{"$f":"AB924*Kalkylvärden!$B32*1/10^6","v":-7.1747184016709461E-6},{"$f":"AC924*Kalkylvärden!$B32*1/10^6","v":-5.7397747213367572E-6},{"$f":"AD924*Kalkylvärden!$B32*1/10^6","v":-4.5918197770694066E-6},{"$f":"AE924*Kalkylvärden!$B32*1/10^6","v":-3.6734558216555249E-6},{"$f":"AF924*Kalkylvärden!$B32*1/10^6","v":-2.9387646573244201E-6},{"$f":"AG924*Kalkylvärden!$B32*1/10^6","v":-2.3510117258595365E-6},{"$f":"AH924*Kalkylvärden!$B32*1/10^6","v":-1.880809380687629E-6},{"$f":"AI924*Kalkylvärden!$B32*1/10^6","v":-1.5046475045501033E-6},{"$f":"AJ924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP924*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS924*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B925*B734,\"\")","v":-3.1793516472397316E-4},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C925*C734,\"\")","v":-2.9568225258450433E-4},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D925*D734,\"\")","v":-2.7498686585785624E-4},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E925*E734,\"\")","v":-2.5573999025428645E-4},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F925*F734,\"\")","v":-2.3784024161019402E-4},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G925*G734,\"\")","v":-2.2119333184047205E-4},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H925*H734,\"\")","v":-2.057115722699138E-4},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I925*I734,\"\")","v":-1.9131341172743749E-4},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J925*J734,\"\")","v":-1.7792300697001221E-4},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K925*K734,\"\")","v":-1.6546982317346297E-4},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L925*L734,\"\")","v":-1.5388826238571773E-4},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M925*M734,\"\")","v":-1.4311731798534615E-4},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N925*N734,\"\")","v":-1.3310025332523124E-4},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O925*O734,\"\")","v":-1.2378430286860633E-4},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P925*P734,\"\")","v":-1.1364418176137028E-4},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q925*Q734,\"\")","v":-8.8280118005934033E-5},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R925*R734,\"\")","v":-6.8577019204609614E-5},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S925*S734,\"\")","v":-5.3271423614015595E-5},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T925*T734,\"\")","v":-4.1381859503061384E-5},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U925*U734,\"\")","v":-3.2145908251653484E-5},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V925*V734,\"\")","v":-2.4971314236067053E-5},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W925*W734,\"\")","v":-1.9398006421060792E-5},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X925*X734,\"\")","v":-1.5068596292302291E-5},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y925*Y734,\"\")","v":-1.1705460308223232E-5},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z925*Z734,\"\")","v":-9.0929372829096415E-6},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA925*AA734,\"\")","v":-7.0634991067240109E-6},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB925*AB734,\"\")","v":-5.4870080017450297E-6},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC925*AC734,\"\")","v":-4.2623714332396172E-6},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD925*AD734,\"\")","v":-3.3110595481397606E-6},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE925*AE734,\"\")","v":-2.572069446091177E-6},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF925*AF734,\"\")","v":-1.9980133668186533E-6},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG925*AG734,\"\")","v":-1.5520799487170992E-6},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH925*AH734,\"\")","v":-1.2056736992932826E-6},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI925*AI734,\"\")","v":-9.365813084365211E-7},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ925*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK925*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL925*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM925*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN925*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO925*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP925*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ925*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR925*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS925*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT925*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU925*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV925*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW925*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX925*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY925*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ925*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA925*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB925*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC925*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD925*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE925*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF925*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG925*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH925*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI925*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ925*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK925*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL925*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM925*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN925*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO925*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP925*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ925*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR925*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS925*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B926:BS926)","v":-3.4036109783174267E-3}]
[]
["Vid omledning Pb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*B121,\"\")","v":-5.7267459001249408E-3},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*C121,\"\")","v":-4.8963677446068228E-3},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*D121,\"\")","v":-4.1863944216388345E-3},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*E121,\"\")","v":-3.5793672305012036E-3},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*F121,\"\")","v":-3.0603589820785292E-3},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*G121,\"\")","v":-2.6166069296771426E-3},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*H121,\"\")","v":-2.2371989248739566E-3},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*I121,\"\")","v":-1.9128050807672328E-3},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*J121,\"\")","v":-1.6354483440559843E-3},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*K121,\"\")","v":-1.3983083341678664E-3},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*L121,\"\")","v":-1.1955536257135257E-3},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*M121,\"\")","v":-1.0221983499850646E-3},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*N121,\"\")","v":-8.7397958923723029E-4},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*O121,\"\")","v":-7.4725254879783184E-4},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*P121,\"\")","v":-1.6314985826086948E-5},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Q121,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*R121,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*S121,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*T121,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*U121,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*V121,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*W121,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*X121,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Y121,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*Z121,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AA121,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AB121,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AC121,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AD121,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AE121,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AF121,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AG121,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AH121,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AI121,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AJ121,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AK121,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AL121,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AM121,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AN121,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AO121,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AP121,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AQ121,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AR121,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AS121,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AT121,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AU121,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AV121,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AW121,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AX121,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AY121,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*AZ121,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BA121,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BB121,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BC121,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BD121,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BE121,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BF121,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BG121,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BH121,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BI121,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BJ121,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BK121,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BL121,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BM121,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BN121,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BO121,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BP121,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BQ121,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BR121,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$27*BS121,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B930*Kalkylvärden!$B35*1/10^6","v":-4.2566902275628688E-5},{"$f":"C930*Kalkylvärden!$B35*1/10^6","v":-3.6394701445662511E-5},{"$f":"D930*Kalkylvärden!$B35*1/10^6","v":-3.111746973604146E-5},{"$f":"E930*Kalkylvärden!$B35*1/10^6","v":-2.6605436624315445E-5},{"$f":"F930*Kalkylvärden!$B35*1/10^6","v":-2.2747648313789708E-5},{"$f":"G930*Kalkylvärden!$B35*1/10^6","v":-1.9449239308290201E-5},{"$f":"H930*Kalkylvärden!$B35*1/10^6","v":-1.6629099608588121E-5},{"$f":"I930*Kalkylvärden!$B35*1/10^6","v":-1.4217880165342841E-5},{"$f":"J930*Kalkylvärden!$B35*1/10^6","v":-1.2156287541368132E-5},{"$f":"K930*Kalkylvärden!$B35*1/10^6","v":-1.0393625847869751E-5},{"$f":"L930*Kalkylvärden!$B35*1/10^6","v":-8.8865500999286379E-6},{"$f":"M930*Kalkylvärden!$B35*1/10^6","v":-7.598000335438985E-6},{"$f":"N930*Kalkylvärden!$B35*1/10^6","v":-6.4962902868003331E-6},{"$f":"O930*Kalkylvärden!$B35*1/10^6","v":-5.5543281952142835E-6},{"$f":"P930*Kalkylvärden!$B35*1/10^6","v":-1.2126928964530428E-7},{"$f":"Q930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"R930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"S930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"T930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"U930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"V930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"W930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"X930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Y930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"Z930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AA930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AB930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AC930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AD930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AE930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AF930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AG930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AH930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AI930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AJ930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP930*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS930*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B931*B734,\"\")","v":-4.7030117810304869E-5},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C931*C734,\"\")","v":-4.0167906133535342E-5},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D931*D734,\"\")","v":-3.4306966647635722E-5},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E931*E734,\"\")","v":-2.9301202722622454E-5},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F931*F734,\"\")","v":-2.5025834834377167E-5},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G931*G734,\"\")","v":-2.1374290164341508E-5},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H931*H734,\"\")","v":-1.8255546040841446E-5},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I931*I734,\"\")","v":-1.5591861001553345E-5},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J931*J734,\"\")","v":-1.3316836918922141E-5},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K931*K734,\"\")","v":-1.1373763882804002E-5},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L931*L734,\"\")","v":-9.7142065829433741E-6},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M931*M734,\"\")","v":-8.296796953801024E-6},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N931*N734,\"\")","v":-7.0862029857866812E-6},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O931*O734,\"\")","v":-6.0522479982793007E-6},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P931*P734,\"\")","v":-1.319997240642245E-7},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q931*Q734,\"\")","v":0},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R931*R734,\"\")","v":0},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S931*S734,\"\")","v":0},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T931*T734,\"\")","v":0},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U931*U734,\"\")","v":0},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V931*V734,\"\")","v":0},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W931*W734,\"\")","v":0},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X931*X734,\"\")","v":0},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y931*Y734,\"\")","v":0},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z931*Z734,\"\")","v":0},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA931*AA734,\"\")","v":0},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB931*AB734,\"\")","v":0},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC931*AC734,\"\")","v":0},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD931*AD734,\"\")","v":0},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE931*AE734,\"\")","v":0},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF931*AF734,\"\")","v":0},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG931*AG734,\"\")","v":0},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH931*AH734,\"\")","v":0},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI931*AI734,\"\")","v":0},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ931*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK931*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL931*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM931*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN931*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO931*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP931*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ931*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR931*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS931*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT931*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU931*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV931*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW931*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX931*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY931*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ931*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA931*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB931*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC931*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD931*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE931*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF931*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG931*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH931*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI931*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ931*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK931*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL931*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM931*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN931*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO931*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP931*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ931*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR931*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS931*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B932:BS932)","v":-2.8702578040181256E-4}]
[]
["Vid omledning Pb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*B122,\"\")","v":-18.01275},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*C122,\"\")","v":-18.01275},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*D122,\"\")","v":-18.01275},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*E122,\"\")","v":-18.01275},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*F122,\"\")","v":-18.01275},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*G122,\"\")","v":-18.01275},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*H122,\"\")","v":-18.01275},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*I122,\"\")","v":-18.01275},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*J122,\"\")","v":-18.01275},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*K122,\"\")","v":-18.01275},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*L122,\"\")","v":-18.01275},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*M122,\"\")","v":-18.01275},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*N122,\"\")","v":-18.01275},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*O122,\"\")","v":-18.01275},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*P122,\"\")","v":-18.01275},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Q122,\"\")","v":-18.01275},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*R122,\"\")","v":-18.01275},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*S122,\"\")","v":-18.01275},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*T122,\"\")","v":-18.01275},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*U122,\"\")","v":-18.01275},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*V122,\"\")","v":-18.01275},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*W122,\"\")","v":-18.01275},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*X122,\"\")","v":-18.01275},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Y122,\"\")","v":-18.01275},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*Z122,\"\")","v":-18.01275},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AA122,\"\")","v":-18.01275},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AB122,\"\")","v":-18.01275},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AC122,\"\")","v":-18.01275},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AD122,\"\")","v":-18.01275},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AE122,\"\")","v":-18.01275},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AF122,\"\")","v":-18.01275},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AG122,\"\")","v":-18.01275},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AH122,\"\")","v":-18.01275},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AI122,\"\")","v":-18.01275},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AJ122,\"\")","v":-18.01275},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AK122,\"\")","v":-18.01275},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AL122,\"\")","v":-18.01275},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AM122,\"\")","v":-18.01275},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AN122,\"\")","v":-18.01275},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AO122,\"\")","v":-18.01275},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AP122,\"\")","v":-18.01275},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AQ122,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AR122,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AS122,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AT122,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AU122,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AV122,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AW122,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AX122,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AY122,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*AZ122,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BA122,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BB122,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BC122,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BD122,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BE122,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BF122,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BG122,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BH122,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BI122,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BJ122,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BK122,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BL122,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BM122,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BN122,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BO122,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BP122,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BQ122,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BR122,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$28*BS122,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"C936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"D936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"E936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"F936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"G936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"H936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"I936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"J936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"K936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"L936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"M936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"N936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"O936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"P936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Q936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"R936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"S936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"T936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"U936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"V936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"W936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"X936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Y936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"Z936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AA936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AB936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AC936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AD936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AE936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AF936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AG936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AH936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AI936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AJ936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AK936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AL936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AM936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AN936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AO936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AP936*Kalkylvärden!$B36*1/10^6","v":-2.7253290749999999E-2},{"$f":"AQ936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS936*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B937*B734,\"\")","v":-3.0110846835684182E-2},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C937*C734,\"\")","v":-3.007876369889588E-2},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D937*D734,\"\")","v":-3.0046714746721249E-2},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E937*E734,\"\")","v":-3.0014699942736534E-2},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F937*F734,\"\")","v":-2.9982719250556816E-2},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G937*G734,\"\")","v":-2.9950772633835939E-2},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H937*H734,\"\")","v":-2.9918860056266452E-2},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I937*I734,\"\")","v":-2.9886981481579609E-2},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J937*J734,\"\")","v":-2.9855136873545317E-2},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K937*K734,\"\")","v":-2.9823326195972073E-2},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L937*L734,\"\")","v":-2.9791549412706932E-2},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M937*M734,\"\")","v":-2.9759806487635473E-2},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N937*N734,\"\")","v":-2.9728097384681764E-2},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O937*O734,\"\")","v":-2.9696422067808297E-2},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P937*P734,\"\")","v":-2.966478050101598E-2},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q937*Q734,\"\")","v":-2.8804931790841606E-2},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R937*R734,\"\")","v":-2.7970006231686776E-2},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S937*S734,\"\")","v":-2.7159281413377014E-2},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T937*T734,\"\")","v":-2.637205586516319E-2},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U937*U734,\"\")","v":-2.5607648448781641E-2},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V937*V734,\"\")","v":-2.486539776910681E-2},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W937*W734,\"\")","v":-2.414466160188633E-2},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X937*X734,\"\")","v":-2.3444816338063532E-2},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y937*Y734,\"\")","v":-2.276525644420662E-2},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z937*Z734,\"\")","v":-2.2105393938577439E-2},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA937*AA734,\"\")","v":-2.1464657882386787E-2},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB937*AB734,\"\")","v":-2.0842493885795867E-2},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC937*AC734,\"\")","v":-2.0238363628236566E-2},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD937*AD734,\"\")","v":-1.9651744392635503E-2},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE937*AE734,\"\")","v":-1.9082128613138828E-2},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF937*AF734,\"\")","v":-1.8529023435946396E-2},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG937*AG734,\"\")","v":-1.7991950292875487E-2},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH937*AH734,\"\")","v":-1.7470444487284891E-2},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI937*AI734,\"\")","v":-1.6964054792001273E-2},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ937*AJ734,\"\")","v":-1.6472343058899785E-2},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK937*AK734,\"\")","v":-1.5994883839801237E-2},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL937*AL734,\"\")","v":-1.5531264018357726E-2},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM937*AM734,\"\")","v":-1.5081082452608228E-2},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN937*AN734,\"\")","v":-1.4643949627894946E-2},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO937*AO734,\"\")","v":-1.4219487319840017E-2},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP937*AP734,\"\")","v":-1.3807328267091027E-2},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ937*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR937*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS937*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT937*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU937*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV937*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW937*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX937*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY937*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ937*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA937*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB937*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC937*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD937*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE937*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF937*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG937*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH937*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI937*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ937*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK937*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL937*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM937*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN937*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO937*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP937*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ937*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR937*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS937*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B938:BS938)","v":-0.979534127406128}]
[]
[]
["Vid omledning Lb"]
["Nox, kvantitet,, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*B129,\"\")","v":-32.413396036107024},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*C129,\"\")","v":-29.65825737303793},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*D129,\"\")","v":-27.137305496329706},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*E129,\"\")","v":-24.83063452914168},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*F129,\"\")","v":-22.720030594164637},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*G129,\"\")","v":-20.788827993660643},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*H129,\"\")","v":-19.021777614199486},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*I129,\"\")","v":-17.404926516992532},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*J129,\"\")","v":-15.925507763048168},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*K129,\"\")","v":-14.571839603189073},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*L129,\"\")","v":-13.333233236918005},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*M129,\"\")","v":-12.199908411779976},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*N129,\"\")","v":-11.162916196778678},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*O129,\"\")","v":-10.21406832005249},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*P129,\"\")","v":-9.4961827064588},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Q129,\"\")","v":-7.1221370298441},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*R129,\"\")","v":-5.3416027723830766},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*S129,\"\")","v":-4.0062020792873065},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*T129,\"\")","v":-3.0046515594654797},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*U129,\"\")","v":-2.2534886695991099},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*V129,\"\")","v":-1.6901165021993323},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*W129,\"\")","v":-1.2675873766494994},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*X129,\"\")","v":-0.95069053248712454},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Y129,\"\")","v":-0.71301789936534332},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*Z129,\"\")","v":-0.5347634245240076},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AA129,\"\")","v":-0.4010725683930057},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AB129,\"\")","v":-0.30080442629475423},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AC129,\"\")","v":-0.2256033197210657},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AD129,\"\")","v":-0.1692024897907993},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AE129,\"\")","v":-0.12690186734309944},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AF129,\"\")","v":-9.5176400507324593E-2},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AG129,\"\")","v":-7.1382300380493438E-2},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AH129,\"\")","v":-5.3536725285370075E-2},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AI129,\"\")","v":-4.0152543964027558E-2},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AJ129,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AK129,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AL129,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AM129,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AN129,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AO129,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AP129,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AQ129,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AR129,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AS129,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AT129,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AU129,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AV129,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AW129,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AX129,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AY129,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*AZ129,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BA129,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BB129,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BC129,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BD129,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BE129,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BF129,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BG129,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BH129,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BI129,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BJ129,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BK129,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BL129,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BM129,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BN129,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BO129,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BP129,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BQ129,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BR129,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B226*Kalkylvärden!$G$30*BS129,\"\")","v":""}]
["NOx, externa effekter (mkr/år)",{"$f":"B943*Kalkylvärden!$B32*1/10^6","v":-4.4406352569466628E-3},{"$f":"C943*Kalkylvärden!$B32*1/10^6","v":-4.0631812601061969E-3},{"$f":"D943*Kalkylvärden!$B32*1/10^6","v":-3.7178108529971696E-3},{"$f":"E943*Kalkylvärden!$B32*1/10^6","v":-3.40179693049241E-3},{"$f":"F943*Kalkylvärden!$B32*1/10^6","v":-3.1126441914005555E-3},{"$f":"G943*Kalkylvärden!$B32*1/10^6","v":-2.8480694351315085E-3},{"$f":"H943*Kalkylvärden!$B32*1/10^6","v":-2.6059835331453296E-3},{"$f":"I943*Kalkylvärden!$B32*1/10^6","v":-2.3844749328279769E-3},{"$f":"J943*Kalkylvärden!$B32*1/10^6","v":-2.1817945635375989E-3},{"$f":"K943*Kalkylvärden!$B32*1/10^6","v":-1.9963420256369031E-3},{"$f":"L943*Kalkylvärden!$B32*1/10^6","v":-1.8266529534577667E-3},{"$f":"M943*Kalkylvärden!$B32*1/10^6","v":-1.6713874524138567E-3},{"$f":"N943*Kalkylvärden!$B32*1/10^6","v":-1.5293195189586789E-3},{"$f":"O943*Kalkylvärden!$B32*1/10^6","v":-1.3993273598471912E-3},{"$f":"P943*Kalkylvärden!$B32*1/10^6","v":-1.3009770307848556E-3},{"$f":"Q943*Kalkylvärden!$B32*1/10^6","v":-9.757327730886417E-4},{"$f":"R943*Kalkylvärden!$B32*1/10^6","v":-7.3179957981648149E-4},{"$f":"S943*Kalkylvärden!$B32*1/10^6","v":-5.4884968486236096E-4},{"$f":"T943*Kalkylvärden!$B32*1/10^6","v":-4.1163726364677066E-4},{"$f":"U943*Kalkylvärden!$B32*1/10^6","v":-3.0872794773507804E-4},{"$f":"V943*Kalkylvärden!$B32*1/10^6","v":-2.3154596080130852E-4},{"$f":"W943*Kalkylvärden!$B32*1/10^6","v":-1.7365947060098141E-4},{"$f":"X943*Kalkylvärden!$B32*1/10^6","v":-1.3024460295073606E-4},{"$f":"Y943*Kalkylvärden!$B32*1/10^6","v":-9.7683452213052032E-5},{"$f":"Z943*Kalkylvärden!$B32*1/10^6","v":-7.3262589159789047E-5},{"$f":"AA943*Kalkylvärden!$B32*1/10^6","v":-5.4946941869841782E-5},{"$f":"AB943*Kalkylvärden!$B32*1/10^6","v":-4.1210206402381332E-5},{"$f":"AC943*Kalkylvärden!$B32*1/10^6","v":-3.0907654801786002E-5},{"$f":"AD943*Kalkylvärden!$B32*1/10^6","v":-2.3180741101339505E-5},{"$f":"AE943*Kalkylvärden!$B32*1/10^6","v":-1.7385555826004624E-5},{"$f":"AF943*Kalkylvärden!$B32*1/10^6","v":-1.303916686950347E-5},{"$f":"AG943*Kalkylvärden!$B32*1/10^6","v":-9.7793751521276017E-6},{"$f":"AH943*Kalkylvärden!$B32*1/10^6","v":-7.3345313640957E-6},{"$f":"AI943*Kalkylvärden!$B32*1/10^6","v":-5.5008985230717758E-6},{"$f":"AJ943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AK943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AL943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AM943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AN943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AO943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AP943*Kalkylvärden!$B32*1/10^6","v":0},{"$f":"AQ943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS943*Kalkylvärden!$B32*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B944*B734,\"\")","v":-4.9062437744352037E-3},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C944*C734,\"\")","v":-4.4844297927037055E-3},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D944*D734,\"\")","v":-4.0988812399570633E-3},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E944*E734,\"\")","v":-3.7464801983537297E-3},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F944*F734,\"\")","v":-3.4243768128309161E-3},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G944*G734,\"\")","v":-3.1299662444250467E-3},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H944*H734,\"\")","v":-2.8608676050289423E-3},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I944*I734,\"\")","v":-2.6149047032318668E-3},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J944*J734,\"\")","v":-2.3900884455346767E-3},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K944*K734,\"\")","v":-2.1846007506193359E-3},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L944*L734,\"\")","v":-1.9967798465880351E-3},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M944*M734,\"\")","v":-1.8251068322711972E-3},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N944*N734,\"\")","v":-1.6681933939261362E-3},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O944*O734,\"\")","v":-1.5247705779917258E-3},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P944*P734,\"\")","v":-1.416093139324698E-3},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q944*Q734,\"\")","v":-1.0312852210299431E-3},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R944*R734,\"\")","v":-7.5104467183702403E-4},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S944*S734,\"\")","v":-5.4695644579435426E-4},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T944*T734,\"\")","v":-3.9832697682849711E-4},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U944*U734,\"\")","v":-2.9008595051640548E-4},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V944*V734,\"\")","v":-2.1125824657173005E-4},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W944*W734,\"\")","v":-1.5385111435115131E-4},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X944*X734,\"\")","v":-1.1204374632094711E-4},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y944*Y734,\"\")","v":-8.159707612503756E-5},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z944*Z734,\"\")","v":-5.9423957612799113E-5},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA944*AA734,\"\")","v":-4.3276143044103693E-5},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB944*AB734,\"\")","v":-3.1516321564727687E-5},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC944*AC734,\"\")","v":-2.29521037482256E-5},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD944*AD734,\"\")","v":-1.6715119034033862E-5},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE944*AE734,\"\")","v":-1.2172967122611617E-5},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF944*AF734,\"\")","v":-8.8650956219019378E-6},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG944*AG734,\"\")","v":-6.4561022463851076E-6},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH944*AH734,\"\")","v":-4.7017266359543702E-6},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI944*AI734,\"\")","v":-3.4240835283580751E-6},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ944*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK944*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL944*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM944*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN944*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO944*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP944*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ944*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR944*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS944*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT944*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU944*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV944*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW944*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX944*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY944*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ944*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA944*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB944*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC944*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD944*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE944*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF944*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG944*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH944*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI944*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ944*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK944*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL944*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM944*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN944*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO944*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP944*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ944*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR944*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS944*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B945:BS945)","v":-4.6057736426756465E-2}]
[]
["Vid omledning Lb"]
["PM avgas, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*B127,\"\")","v":-0.11054069008668366},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*C127,\"\")","v":-9.6170400375414786E-2},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*D127,\"\")","v":-8.3668248326610864E-2},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*E127,\"\")","v":-7.2791376044151465E-2},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*F127,\"\")","v":-6.3328497158411753E-2},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*G127,\"\")","v":-5.5095792527818238E-2},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*H127,\"\")","v":-4.7933339499201866E-2},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*I127,\"\")","v":-4.1702005364305628E-2},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*J127,\"\")","v":-3.6280744666945891E-2},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*K127,\"\")","v":-3.1564247860242929E-2},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*L127,\"\")","v":-2.7460895638411351E-2},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*M127,\"\")","v":-2.3890979205417873E-2},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*N127,\"\")","v":-2.0785151908713551E-2},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*O127,\"\")","v":-1.8083082160580789E-2},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*P127,\"\")","v":-1.7290685958823521E-2},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Q127,\"\")","v":-1.2968014469117642E-2},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*R127,\"\")","v":-9.7260108518382321E-3},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*S127,\"\")","v":-7.2945081388786741E-3},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*T127,\"\")","v":-5.4708811041590064E-3},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*U127,\"\")","v":-4.1031608281192544E-3},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*V127,\"\")","v":-3.077370621089441E-3},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*W127,\"\")","v":-2.3080279658170811E-3},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*X127,\"\")","v":-1.7310209743628105E-3},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Y127,\"\")","v":-1.2982657307721078E-3},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*Z127,\"\")","v":-9.7369929807908091E-4},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AA127,\"\")","v":-7.3027447355931074E-4},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AB127,\"\")","v":-5.4770585516948286E-4},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AC127,\"\")","v":-4.1077939137711215E-4},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AD127,\"\")","v":-3.0808454353283411E-4},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AE127,\"\")","v":-2.3106340764962558E-4},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AF127,\"\")","v":-1.7329755573721923E-4},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AG127,\"\")","v":-1.2997316680291439E-4},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AH127,\"\")","v":-9.747987510218579E-5},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AI127,\"\")","v":-7.3109906326639343E-5},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AJ127,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AK127,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AL127,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AM127,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AN127,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AO127,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AP127,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AQ127,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AR127,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AS127,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AT127,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AU127,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AV127,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AW127,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AX127,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AY127,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*AZ127,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BA127,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BB127,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BC127,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BD127,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BE127,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BF127,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BG127,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BH127,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BI127,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BJ127,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BK127,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BL127,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BM127,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BN127,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BO127,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BP127,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BQ127,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BR127,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B229*Kalkylvärden!$G$32*BS127,\"\")","v":""}]
["PM avgas, externa effekter (mkr/år)",{"$f":"B949*Kalkylvärden!$B35*1/10^6","v":-8.2164894941431964E-4},{"$f":"C949*Kalkylvärden!$B35*1/10^6","v":-7.1483458599045811E-4},{"$f":"D949*Kalkylvärden!$B35*1/10^6","v":-6.2190608981169853E-4},{"$f":"E949*Kalkylvärden!$B35*1/10^6","v":-5.4105829813617793E-4},{"$f":"F949*Kalkylvärden!$B35*1/10^6","v":-4.7072071937847453E-4},{"$f":"G949*Kalkylvärden!$B35*1/10^6","v":-4.0952702585927297E-4},{"$f":"H949*Kalkylvärden!$B35*1/10^6","v":-3.5628851249756746E-4},{"$f":"I949*Kalkylvärden!$B35*1/10^6","v":-3.099710058728837E-4},{"$f":"J949*Kalkylvärden!$B35*1/10^6","v":-2.6967477510940881E-4},{"$f":"K949*Kalkylvärden!$B35*1/10^6","v":-2.3461705434518569E-4},{"$f":"L949*Kalkylvärden!$B35*1/10^6","v":-2.0411683728031155E-4},{"$f":"M949*Kalkylvärden!$B35*1/10^6","v":-1.7758164843387106E-4},{"$f":"N949*Kalkylvärden!$B35*1/10^6","v":-1.5449603413746784E-4},{"$f":"O949*Kalkylvärden!$B35*1/10^6","v":-1.3441154969959701E-4},{"$f":"P949*Kalkylvärden!$B35*1/10^6","v":-1.2852166873193521E-4},{"$f":"Q949*Kalkylvärden!$B35*1/10^6","v":-9.6391251548951434E-5},{"$f":"R949*Kalkylvärden!$B35*1/10^6","v":-7.2293438661713582E-5},{"$f":"S949*Kalkylvärden!$B35*1/10^6","v":-5.422007899628518E-5},{"$f":"T949*Kalkylvärden!$B35*1/10^6","v":-4.0665059247213897E-5},{"$f":"U949*Kalkylvärden!$B35*1/10^6","v":-3.0498794435410416E-5},{"$f":"V949*Kalkylvärden!$B35*1/10^6","v":-2.2874095826557818E-5},{"$f":"W949*Kalkylvärden!$B35*1/10^6","v":-1.7155571869918364E-5},{"$f":"X949*Kalkylvärden!$B35*1/10^6","v":-1.2866678902438771E-5},{"$f":"Y949*Kalkylvärden!$B35*1/10^6","v":-9.6500091768290769E-6},{"$f":"Z949*Kalkylvärden!$B35*1/10^6","v":-7.2375068826218085E-6},{"$f":"AA949*Kalkylvärden!$B35*1/10^6","v":-5.4281301619663572E-6},{"$f":"AB949*Kalkylvärden!$B35*1/10^6","v":-4.0710976214747658E-6},{"$f":"AC949*Kalkylvärden!$B35*1/10^6","v":-3.0533232161060748E-6},{"$f":"AD949*Kalkylvärden!$B35*1/10^6","v":-2.289992412079556E-6},{"$f":"AE949*Kalkylvärden!$B35*1/10^6","v":-1.717494309059667E-6},{"$f":"AF949*Kalkylvärden!$B35*1/10^6","v":-1.2881207317947506E-6},{"$f":"AG949*Kalkylvärden!$B35*1/10^6","v":-9.6609054884606264E-7},{"$f":"AH949*Kalkylvärden!$B35*1/10^6","v":-7.2456791163454708E-7},{"$f":"AI949*Kalkylvärden!$B35*1/10^6","v":-5.4342593372591021E-7},{"$f":"AJ949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AK949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AL949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AM949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AN949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AO949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AP949*Kalkylvärden!$B35*1/10^6","v":0},{"$f":"AQ949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS949*Kalkylvärden!$B35*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B950*B734,\"\")","v":-9.0780030549211376E-4},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C950*C734,\"\")","v":-7.8894474773858489E-4},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D950*D734,\"\")","v":-6.8565058991347354E-4},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E950*E734,\"\")","v":-5.9588042482851603E-4},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F950*F734,\"\")","v":-5.1786359687756021E-4},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G950*G734,\"\")","v":-4.5006127705595096E-4},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H950*H734,\"\")","v":-3.9113611060235219E-4},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I950*I734,\"\")","v":-3.3992583858334538E-4},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J950*J734,\"\")","v":-2.9542037312444379E-4},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K950*K734,\"\")","v":-2.567418741120127E-4},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L950*L734,\"\")","v":-2.2312743439255539E-4},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M950*M734,\"\")","v":-1.9391403194666751E-4},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N950*N734,\"\")","v":-1.6852545222949866E-4},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O950*O734,\"\")","v":-1.4646092272975968E-4},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P950*P734,\"\")","v":-1.3989382520924182E-4},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q950*Q734,\"\")","v":-1.0187919879368702E-4},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R950*R734,\"\")","v":-7.419463390409816E-5},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S950*S734,\"\")","v":-5.4033048604071474E-5},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T950*T734,\"\")","v":-3.9350154961660766E-5},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U950*U734,\"\")","v":-2.8657178069905108E-5},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V950*V734,\"\")","v":-2.0869901420474376E-5},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W950*W734,\"\")","v":-1.519873255621504E-5},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X950*X734,\"\")","v":-1.106864218767834E-5},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y950*Y734,\"\")","v":-8.0608589845048779E-6},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z950*Z734,\"\")","v":-5.8704081734981168E-6},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA950*AA734,\"\")","v":-4.2751885611344983E-6},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB950*AB734,\"\")","v":-3.1134525390870795E-6},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC950*AC734,\"\")","v":-2.2674056534655905E-6},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD950*AD734,\"\")","v":-1.6512628128499406E-6},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE950*AE734,\"\")","v":-1.2025500919668049E-6},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF950*AF734,\"\")","v":-8.757701756714776E-7},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG950*AG734,\"\")","v":-6.377891496737933E-7},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH950*AH734,\"\")","v":-4.6447688074069733E-7},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI950*AI734,\"\")","v":-3.3826033706115998E-7},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ950*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK950*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL950*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM950*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN950*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO950*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP950*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ950*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR950*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS950*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT950*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU950*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV950*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW950*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX950*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY950*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ950*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA950*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB950*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC950*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD950*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE950*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF950*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG950*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH950*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI950*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ950*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK950*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL950*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM950*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN950*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO950*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP950*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ950*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR950*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS950*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B951:BS951)","v":-6.4753557186935208E-3}]
[]
["Vid omledning Lb"]
["PM slitage, kvantitet, externa effekter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*B128,\"\")","v":-72.051000000000002},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*C128,\"\")","v":-72.051000000000002},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*D128,\"\")","v":-72.051000000000002},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*E128,\"\")","v":-72.051000000000002},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*F128,\"\")","v":-72.051000000000002},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*G128,\"\")","v":-72.051000000000002},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*H128,\"\")","v":-72.051000000000002},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*I128,\"\")","v":-72.051000000000002},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*J128,\"\")","v":-72.051000000000002},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*K128,\"\")","v":-72.051000000000002},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*L128,\"\")","v":-72.051000000000002},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*M128,\"\")","v":-72.051000000000002},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*N128,\"\")","v":-72.051000000000002},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*O128,\"\")","v":-72.051000000000002},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*P128,\"\")","v":-72.051000000000002},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Q128,\"\")","v":-72.051000000000002},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*R128,\"\")","v":-72.051000000000002},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*S128,\"\")","v":-72.051000000000002},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*T128,\"\")","v":-72.051000000000002},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*U128,\"\")","v":-72.051000000000002},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*V128,\"\")","v":-72.051000000000002},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*W128,\"\")","v":-72.051000000000002},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*X128,\"\")","v":-72.051000000000002},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Y128,\"\")","v":-72.051000000000002},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*Z128,\"\")","v":-72.051000000000002},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AA128,\"\")","v":-72.051000000000002},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AB128,\"\")","v":-72.051000000000002},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AC128,\"\")","v":-72.051000000000002},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AD128,\"\")","v":-72.051000000000002},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AE128,\"\")","v":-72.051000000000002},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AF128,\"\")","v":-72.051000000000002},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AG128,\"\")","v":-72.051000000000002},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AH128,\"\")","v":-72.051000000000002},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AI128,\"\")","v":-72.051000000000002},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AJ128,\"\")","v":-72.051000000000002},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AK128,\"\")","v":-72.051000000000002},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AL128,\"\")","v":-72.051000000000002},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AM128,\"\")","v":-72.051000000000002},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AN128,\"\")","v":-72.051000000000002},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AO128,\"\")","v":-72.051000000000002},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AP128,\"\")","v":-72.051000000000002},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AQ128,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AR128,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AS128,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AT128,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AU128,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AV128,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AW128,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AX128,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AY128,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*AZ128,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BA128,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BB128,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BC128,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BD128,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BE128,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BF128,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BG128,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BH128,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BI128,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BJ128,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BK128,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BL128,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BM128,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BN128,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BO128,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BP128,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BQ128,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BR128,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B230*Kalkylvärden!$G$33*BS128,\"\")","v":""}]
["PM slitage, externa effekter (mkr/år)",{"$f":"B955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"C955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"D955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"E955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"F955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"G955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"H955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"I955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"J955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"K955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"L955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"M955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"N955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"O955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"P955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Q955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"R955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"S955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"T955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"U955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"V955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"W955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"X955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Y955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"Z955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AA955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AB955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AC955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AD955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AE955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AF955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AG955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AH955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AI955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AJ955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AK955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AL955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AM955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AN955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AO955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AP955*Kalkylvärden!$B36*1/10^6","v":-0.109013163},{"$f":"AQ955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AR955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AS955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AT955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AU955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AV955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AW955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AX955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AY955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"AZ955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BA955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BB955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BC955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BD955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BE955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BF955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BG955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BH955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BI955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BJ955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BK955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BL955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BM955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BN955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BO955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BP955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BQ955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BR955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}},{"$f":"BS955*Kalkylvärden!$B36*1/10^6","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B956*B734,\"\")","v":-0.12044338734273673},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C956*C734,\"\")","v":-0.12031505479558352},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D956*D734,\"\")","v":-0.120186858986885},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E956*E734,\"\")","v":-0.12005879977094613},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F956*F734,\"\")","v":-0.11993087700222727},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G956*G734,\"\")","v":-0.11980309053534376},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H956*H734,\"\")","v":-0.11967544022506581},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I956*I734,\"\")","v":-0.11954792592631844},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J956*J734,\"\")","v":-0.11942054749418127},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K956*K734,\"\")","v":-0.11929330478388829},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L956*L734,\"\")","v":-0.11916619765082773},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M956*M734,\"\")","v":-0.11903922595054189},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N956*N734,\"\")","v":-0.11891238953872706},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O956*O734,\"\")","v":-0.11878568827123319},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P956*P734,\"\")","v":-0.11865912200406392},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q956*Q734,\"\")","v":-0.11521972716336643},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R956*R734,\"\")","v":-0.1118800249267471},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S956*S734,\"\")","v":-0.10863712565350805},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T956*T734,\"\")","v":-0.10548822346065276},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U956*U734,\"\")","v":-0.10243059379512656},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V956*V734,\"\")","v":-9.9461591076427242E-2},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W956*W734,\"\")","v":-9.6578646407545321E-2},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X956*X734,\"\")","v":-9.3779265352254129E-2},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y956*Y734,\"\")","v":-9.1061025776826482E-2},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z956*Z734,\"\")","v":-8.8421575754309756E-2},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA956*AA734,\"\")","v":-8.5858631529547147E-2},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB956*AB734,\"\")","v":-8.3369975543183469E-2},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC956*AC734,\"\")","v":-8.0953454512946263E-2},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD956*AD734,\"\")","v":-7.8606977570542011E-2},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE956*AE734,\"\")","v":-7.6328514452555313E-2},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF956*AF734,\"\")","v":-7.4116093743785583E-2},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG956*AG734,\"\")","v":-7.1967801171501949E-2},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH956*AH734,\"\")","v":-6.9881777949139565E-2},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI956*AI734,\"\")","v":-6.7856219168005091E-2},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ956*AJ734,\"\")","v":-6.5889372235599139E-2},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK956*AK734,\"\")","v":-6.3979535359204948E-2},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL956*AL734,\"\")","v":-6.2125056073430905E-2},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM956*AM734,\"\")","v":-6.0324329810432911E-2},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN956*AN734,\"\")","v":-5.8575798511579784E-2},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO956*AO734,\"\")","v":-5.6877949279360067E-2},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP956*AP734,\"\")","v":-5.5229313068364108E-2},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ956*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR956*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS956*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT956*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU956*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV956*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW956*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX956*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY956*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ956*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA956*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB956*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC956*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD956*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE956*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF956*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG956*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH956*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI956*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ956*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK956*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL956*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM956*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN956*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO956*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP956*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ956*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR956*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS956*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B957:BS957)","v":-3.918136509624512}]
[]
[]
[]
[]
["Vid omledning Pb"]
["CO2, kvantiteter (kg/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*B124,\"\")","v":-1701.6680864273003},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*C124,\"\")","v":-1588.9478540462419},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*D124,\"\")","v":-1476.2276216651837},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*E124,\"\")","v":-1363.5073892841256},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*F124,\"\")","v":-1250.7871569030672},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*G124,\"\")","v":-1138.0669245220088},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*H124,\"\")","v":-1025.3466921409506},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*I124,\"\")","v":-912.62645975989244},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*J124,\"\")","v":-799.90622737883416},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*K124,\"\")","v":-687.18599499777588},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*L124,\"\")","v":-574.46576261671771},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*M124,\"\")","v":-461.74553023565932},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*N124,\"\")","v":-349.02529785460109},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*O124,\"\")","v":-236.30506547354284},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*P124,\"\")","v":-123.58483309248554},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Q124,\"\")","v":-117.40559143786126},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*R124,\"\")","v":-111.22634978323698},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*S124,\"\")","v":-105.04710812861272},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*T124,\"\")","v":-98.867866473988443},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*U124,\"\")","v":-92.688624819364179},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*V124,\"\")","v":-86.509383164739901},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*W124,\"\")","v":-80.330141510115638},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*X124,\"\")","v":-74.150899855491375},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Y124,\"\")","v":-67.971658200867083},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*Z124,\"\")","v":-61.792416546242812},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AA124,\"\")","v":-55.613174891618527},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AB124,\"\")","v":-49.43393323699425},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AC124,\"\")","v":-43.254691582369979},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AD124,\"\")","v":-37.075449927745701},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AE124,\"\")","v":-30.89620827312142},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AF124,\"\")","v":-24.716966618497146},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AG124,\"\")","v":-18.537724963872865},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AH124,\"\")","v":-12.358483309248589},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AI124,\"\")","v":-6.1792416546243132},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AJ124,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AK124,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AL124,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AM124,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AN124,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AO124,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AP124,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AQ124,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AR124,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AS124,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AT124,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AU124,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AV124,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AW124,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AX124,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AY124,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*AZ124,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BA124,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BB124,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BC124,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BD124,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BE124,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BF124,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BG124,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BH124,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BI124,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BJ124,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BK124,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BL124,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BM124,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BN124,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BO124,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BP124,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BQ124,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BR124,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$26*BS124,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B964*Kalkylvärden!$B34*1/10^6*B132","v":-5.222812049880717E-3},{"$f":"C964*Kalkylvärden!$B34*1/10^6*C132","v":-5.1005226114884394E-3},{"$f":"D964*Kalkylvärden!$B34*1/10^6*D132","v":-4.9464980922873424E-3},{"$f":"E964*Kalkylvärden!$B34*1/10^6*E132","v":-4.7607384922774233E-3},{"$f":"F964*Kalkylvärden!$B34*1/10^6*F132","v":-4.5432438114586821E-3},{"$f":"G964*Kalkylvärden!$B34*1/10^6*G132","v":-4.2940140498311215E-3},{"$f":"H964*Kalkylvärden!$B34*1/10^6*H132","v":-4.0130492073947388E-3},{"$f":"I964*Kalkylvärden!$B34*1/10^6*I132","v":-3.7003492841495363E-3},{"$f":"J964*Kalkylvärden!$B34*1/10^6*J132","v":-3.3559142800955112E-3},{"$f":"K964*Kalkylvärden!$B34*1/10^6*K132","v":-2.9797441952326663E-3},{"$f":"L964*Kalkylvärden!$B34*1/10^6*L132","v":-2.5718390295610002E-3},{"$f":"M964*Kalkylvärden!$B34*1/10^6*M132","v":-2.132198783080512E-3},{"$f":"N964*Kalkylvärden!$B34*1/10^6*N132","v":-1.6608234557912032E-3},{"$f":"O964*Kalkylvärden!$B34*1/10^6*O132","v":-1.1577130476930736E-3},{"$f":"P964*Kalkylvärden!$B34*1/10^6*P132","v":-6.2286755878612711E-4},{"$f":"Q964*Kalkylvärden!$B34*1/10^6*Q132","v":-5.9278083116976149E-4},{"$f":"R964*Kalkylvärden!$B34*1/10^6*R132","v":-5.6258287720361286E-4},{"$f":"S964*Kalkylvärden!$B34*1/10^6*S132","v":-5.322736968876808E-4},{"$f":"T964*Kalkylvärden!$B34*1/10^6*T132","v":-5.018532902219654E-4},{"$f":"U964*Kalkylvärden!$B34*1/10^6*U132","v":-4.7132165720646711E-4},{"$f":"V964*Kalkylvärden!$B34*1/10^6*V132","v":-4.4067879784118522E-4},{"$f":"W964*Kalkylvärden!$B34*1/10^6*W132","v":-4.0992471212612027E-4},{"$f":"X964*Kalkylvärden!$B34*1/10^6*X132","v":-3.7905940006127209E-4},{"$f":"Y964*Kalkylvärden!$B34*1/10^6*Y132","v":-3.4808286164664053E-4},{"$f":"Z964*Kalkylvärden!$B34*1/10^6*Z132","v":-3.1699509688222586E-4},{"$f":"AA964*Kalkylvärden!$B34*1/10^6*AA132","v":-2.8579610576802785E-4},{"$f":"AB964*Kalkylvärden!$B34*1/10^6*AB132","v":-2.5448588830404657E-4},{"$f":"AC964*Kalkylvärden!$B34*1/10^6*AC132","v":-2.2306444449028215E-4},{"$f":"AD964*Kalkylvärden!$B34*1/10^6*AD132","v":-1.9153177432673448E-4},{"$f":"AE964*Kalkylvärden!$B34*1/10^6*AE132","v":-1.598878778134035E-4},{"$f":"AF964*Kalkylvärden!$B34*1/10^6*AF132","v":-1.2813275495028931E-4},{"$f":"AG964*Kalkylvärden!$B34*1/10^6*AG132","v":-9.6266405737391916E-5},{"$f":"AH964*Kalkylvärden!$B34*1/10^6*AH132","v":-6.4288830174711247E-5},{"$f":"AI964*Kalkylvärden!$B34*1/10^6*AI132","v":-3.220002826224733E-5},{"$f":"AJ964*Kalkylvärden!$B34*1/10^6*AJ132","v":0},{"$f":"AK964*Kalkylvärden!$B34*1/10^6*AK132","v":0},{"$f":"AL964*Kalkylvärden!$B34*1/10^6*AL132","v":0},{"$f":"AM964*Kalkylvärden!$B34*1/10^6*AM132","v":0},{"$f":"AN964*Kalkylvärden!$B34*1/10^6*AN132","v":0},{"$f":"AO964*Kalkylvärden!$B34*1/10^6*AO132","v":0},{"$f":"AP964*Kalkylvärden!$B34*1/10^6*AP132","v":0},{"$f":"AQ964*Kalkylvärden!$B34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR964*Kalkylvärden!$B34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS964*Kalkylvärden!$B34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT964*Kalkylvärden!$B34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU964*Kalkylvärden!$B34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV964*Kalkylvärden!$B34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW964*Kalkylvärden!$B34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX964*Kalkylvärden!$B34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY964*Kalkylvärden!$B34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ964*Kalkylvärden!$B34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA964*Kalkylvärden!$B34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB964*Kalkylvärden!$B34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC964*Kalkylvärden!$B34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD964*Kalkylvärden!$B34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE964*Kalkylvärden!$B34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF964*Kalkylvärden!$B34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG964*Kalkylvärden!$B34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH964*Kalkylvärden!$B34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI964*Kalkylvärden!$B34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ964*Kalkylvärden!$B34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK964*Kalkylvärden!$B34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL964*Kalkylvärden!$B34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM964*Kalkylvärden!$B34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN964*Kalkylvärden!$B34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO964*Kalkylvärden!$B34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP964*Kalkylvärden!$B34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ964*Kalkylvärden!$B34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR964*Kalkylvärden!$B34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS964*Kalkylvärden!$B34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B965*B734,\"\")","v":-5.770433197522175E-3},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C965*C734,\"\")","v":-5.6293170530915095E-3},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D965*D734,\"\")","v":-5.4535071943250966E-3},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E965*E734,\"\")","v":-5.2431149934267221E-3},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F965*F734,\"\")","v":-4.9982515849318256E-3},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G965*G734,\"\")","v":-4.7190278661298542E-3},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H965*H734,\"\")","v":-4.4055544974859299E-3},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I965*I734,\"\")","v":-4.0579419030618742E-3},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J965*J734,\"\")","v":-3.6763002709365214E-3},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K965*K734,\"\")","v":-3.260739553625395E-3},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L965*L734,\"\")","v":-2.8113694684996815E-3},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M965*M734,\"\")","v":-2.3282994982045569E-3},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N965*N734,\"\")","v":-1.8116388910768362E-3},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O965*O734,\"\")","v":-1.2614966615619506E-3},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P965*P734,\"\")","v":-6.7798159063026651E-4},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q965*Q734,\"\")","v":-6.2653026254318937E-4},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R965*R734,\"\")","v":-5.7737785596498391E-4},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S965*S734,\"\")","v":-5.3043763614898725E-4},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T965*T734,\"\")","v":-4.8562586908333731E-4},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U965*U734,\"\")","v":-4.428617231862314E-4},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V965*V734,\"\")","v":-4.0206717409833816E-4},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W965*W734,\"\")","v":-3.6316691247774706E-4},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X965*X734,\"\")","v":-3.2608825470564773E-4},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y965*Y734,\"\")","v":-2.9076105641367603E-4},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z965*Z734,\"\")","v":-2.571176287465074E-4},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA965*AA734,\"\")","v":-2.2509265727586116E-4},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB965*AB734,\"\")","v":-1.9462312348458033E-4},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC965*AC734,\"\")","v":-1.6564822874187848E-4},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD965*AD734,\"\")","v":-1.3810932069320593E-4},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE965*AE734,\"\")","v":-1.1194982199047621E-4},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF965*AF734,\"\")","v":-8.7115161290615407E-5},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG965*AG734,\"\")","v":-6.3552706452557075E-5},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH965*AH734,\"\")","v":-4.1211699864897185E-5},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI965*AI734,\"\")","v":-2.004319583846047E-5},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ965*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK965*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL965*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM965*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN965*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO965*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP965*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ965*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR965*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS965*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT965*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU965*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV965*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW965*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX965*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY965*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ965*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA965*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB965*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC965*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD965*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE965*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF965*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG965*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH965*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI965*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ965*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK965*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL965*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM965*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN965*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO965*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP965*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ965*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR965*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS965*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B966:BS966)","v":-6.1454354513511375E-2}]
[]
["Vid omledning Lb"]
["CO2, kvantiteter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*B130,\"\")","v":-29214.746359615358},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*C130,\"\")","v":-27661.736024999973},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*D130,\"\")","v":-26108.725690384592},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*E130,\"\")","v":-24555.715355769207},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*F130,\"\")","v":-23002.705021153823},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*G130,\"\")","v":-21449.694686538438},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*H130,\"\")","v":-19896.684351923053},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*I130,\"\")","v":-18343.674017307669},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*J130,\"\")","v":-16790.663682692291},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*K130,\"\")","v":-15237.653348076907},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*L130,\"\")","v":-13684.643013461522},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*M130,\"\")","v":-12131.632678846137},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*N130,\"\")","v":-10578.622344230756},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*O130,\"\")","v":-9025.6120096153718},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*P130,\"\")","v":-7472.6016749999981},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Q130,\"\")","v":-7098.9715912499987},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*R130,\"\")","v":-6725.3415074999984},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*S130,\"\")","v":-6351.7114237499982},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*T130,\"\")","v":-5978.0813399999988},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*U130,\"\")","v":-5604.4512562499986},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*V130,\"\")","v":-5230.8211724999983},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*W130,\"\")","v":-4857.191088749998},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*X130,\"\")","v":-4483.5610049999968},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Y130,\"\")","v":-4109.9309212499975},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*Z130,\"\")","v":-3736.3008374999981},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AA130,\"\")","v":-3362.6707537499974},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AB130,\"\")","v":-2989.0406699999971},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AC130,\"\")","v":-2615.4105862499973},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AD130,\"\")","v":-2241.7805024999971},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AE130,\"\")","v":-1868.1504187499972},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AF130,\"\")","v":-1494.5203349999972},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AG130,\"\")","v":-1120.8902512499974},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AH130,\"\")","v":-747.26016749999746},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AI130,\"\")","v":-373.63008374999748},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AJ130,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AK130,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AL130,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AM130,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AN130,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AO130,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AP130,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AQ130,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AR130,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AS130,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AT130,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AU130,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AV130,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AW130,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AX130,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AY130,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*AZ130,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BA130,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BB130,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BC130,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BD130,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BE130,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BF130,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BG130,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BH130,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BI130,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BJ130,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BK130,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BL130,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BM130,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BN130,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BO130,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BP130,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BQ130,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BR130,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),Kvantiteter!$B228*Kalkylvärden!$G$31*BS130,\"\")","v":""}]
["CO2, externa effekter (mkr/år)",{"$f":"B970*Kalkylvärden!$B34*1/10^6*B132","v":-8.9666798442204113E-2},{"$f":"C970*Kalkylvärden!$B34*1/10^6*C132","v":-8.8794172640249955E-2},{"$f":"D970*Kalkylvärden!$B34*1/10^6*D132","v":-8.7484314697934898E-2},{"$f":"E970*Kalkylvärden!$B34*1/10^6*E132","v":-8.5737224615258872E-2},{"$f":"F970*Kalkylvärden!$B34*1/10^6*F132","v":-8.3552902392221878E-2},{"$f":"G970*Kalkylvärden!$B34*1/10^6*G132","v":-8.093134802882393E-2},{"$f":"H970*Kalkylvärden!$B34*1/10^6*H132","v":-7.7872561525065054E-2},{"$f":"I970*Kalkylvärden!$B34*1/10^6*I132","v":-7.4376542880945237E-2},{"$f":"J970*Kalkylvärden!$B34*1/10^6*J132","v":-7.044329209646448E-2},{"$f":"K970*Kalkylvärden!$B34*1/10^6*K132","v":-6.6072809171622768E-2},{"$f":"L970*Kalkylvärden!$B34*1/10^6*L132","v":-6.1265094106420094E-2},{"$f":"M970*Kalkylvärden!$B34*1/10^6*M132","v":-5.602014690085648E-2},{"$f":"N970*Kalkylvärden!$B34*1/10^6*N132","v":-5.0337967554931938E-2},{"$f":"O970*Kalkylvärden!$B34*1/10^6*O132","v":-4.4218556068646428E-2},{"$f":"P970*Kalkylvärden!$B34*1/10^6*P132","v":-3.7661912441999991E-2},{"$f":"Q970*Kalkylvärden!$B34*1/10^6*Q132","v":-3.5842707564221241E-2},{"$f":"R970*Kalkylvärden!$B34*1/10^6*R132","v":-3.4016777344935002E-2},{"$f":"S970*Kalkylvärden!$B34*1/10^6*S132","v":-3.2184121784141248E-2},{"$f":"T970*Kalkylvärden!$B34*1/10^6*T132","v":-3.0344740881839995E-2},{"$f":"U970*Kalkylvärden!$B34*1/10^6*U132","v":-2.8498634638031255E-2},{"$f":"V970*Kalkylvärden!$B34*1/10^6*V132","v":-2.6645803052715005E-2},{"$f":"W970*Kalkylvärden!$B34*1/10^6*W132","v":-2.4786246125891247E-2},{"$f":"X970*Kalkylvärden!$B34*1/10^6*X132","v":-2.291996385756E-2},{"$f":"Y970*Kalkylvärden!$B34*1/10^6*Y132","v":-2.1046956247721252E-2},{"$f":"Z970*Kalkylvärden!$B34*1/10^6*Z132","v":-1.9167223296375002E-2},{"$f":"AA970*Kalkylvärden!$B34*1/10^6*AA132","v":-1.7280765003521249E-2},{"$f":"AB970*Kalkylvärden!$B34*1/10^6*AB132","v":-1.5387581369159997E-2},{"$f":"AC970*Kalkylvärden!$B34*1/10^6*AC132","v":-1.3487672393291248E-2},{"$f":"AD970*Kalkylvärden!$B34*1/10^6*AD132","v":-1.1581038075914997E-2},{"$f":"AE970*Kalkylvärden!$B34*1/10^6*AE132","v":-9.6676784170312453E-3},{"$f":"AF970*Kalkylvärden!$B34*1/10^6*AF132","v":-7.7475934166399939E-3},{"$f":"AG970*Kalkylvärden!$B34*1/10^6*AG132","v":-5.820783074741244E-3},{"$f":"AH970*Kalkylvärden!$B34*1/10^6*AH132","v":-3.8872473913349917E-3},{"$f":"AI970*Kalkylvärden!$B34*1/10^6*AI132","v":-1.9469863664212394E-3},{"$f":"AJ970*Kalkylvärden!$B34*1/10^6*AJ132","v":0},{"$f":"AK970*Kalkylvärden!$B34*1/10^6*AK132","v":0},{"$f":"AL970*Kalkylvärden!$B34*1/10^6*AL132","v":0},{"$f":"AM970*Kalkylvärden!$B34*1/10^6*AM132","v":0},{"$f":"AN970*Kalkylvärden!$B34*1/10^6*AN132","v":0},{"$f":"AO970*Kalkylvärden!$B34*1/10^6*AO132","v":0},{"$f":"AP970*Kalkylvärden!$B34*1/10^6*AP132","v":0},{"$f":"AQ970*Kalkylvärden!$B34*1/10^6*AQ132","v":{"$error":"#VALUE!"}},{"$f":"AR970*Kalkylvärden!$B34*1/10^6*AR132","v":{"$error":"#VALUE!"}},{"$f":"AS970*Kalkylvärden!$B34*1/10^6*AS132","v":{"$error":"#VALUE!"}},{"$f":"AT970*Kalkylvärden!$B34*1/10^6*AT132","v":{"$error":"#VALUE!"}},{"$f":"AU970*Kalkylvärden!$B34*1/10^6*AU132","v":{"$error":"#VALUE!"}},{"$f":"AV970*Kalkylvärden!$B34*1/10^6*AV132","v":{"$error":"#VALUE!"}},{"$f":"AW970*Kalkylvärden!$B34*1/10^6*AW132","v":{"$error":"#VALUE!"}},{"$f":"AX970*Kalkylvärden!$B34*1/10^6*AX132","v":{"$error":"#VALUE!"}},{"$f":"AY970*Kalkylvärden!$B34*1/10^6*AY132","v":{"$error":"#VALUE!"}},{"$f":"AZ970*Kalkylvärden!$B34*1/10^6*AZ132","v":{"$error":"#VALUE!"}},{"$f":"BA970*Kalkylvärden!$B34*1/10^6*BA132","v":{"$error":"#VALUE!"}},{"$f":"BB970*Kalkylvärden!$B34*1/10^6*BB132","v":{"$error":"#VALUE!"}},{"$f":"BC970*Kalkylvärden!$B34*1/10^6*BC132","v":{"$error":"#VALUE!"}},{"$f":"BD970*Kalkylvärden!$B34*1/10^6*BD132","v":{"$error":"#VALUE!"}},{"$f":"BE970*Kalkylvärden!$B34*1/10^6*BE132","v":{"$error":"#VALUE!"}},{"$f":"BF970*Kalkylvärden!$B34*1/10^6*BF132","v":{"$error":"#VALUE!"}},{"$f":"BG970*Kalkylvärden!$B34*1/10^6*BG132","v":{"$error":"#VALUE!"}},{"$f":"BH970*Kalkylvärden!$B34*1/10^6*BH132","v":{"$error":"#VALUE!"}},{"$f":"BI970*Kalkylvärden!$B34*1/10^6*BI132","v":{"$error":"#VALUE!"}},{"$f":"BJ970*Kalkylvärden!$B34*1/10^6*BJ132","v":{"$error":"#VALUE!"}},{"$f":"BK970*Kalkylvärden!$B34*1/10^6*BK132","v":{"$error":"#VALUE!"}},{"$f":"BL970*Kalkylvärden!$B34*1/10^6*BL132","v":{"$error":"#VALUE!"}},{"$f":"BM970*Kalkylvärden!$B34*1/10^6*BM132","v":{"$error":"#VALUE!"}},{"$f":"BN970*Kalkylvärden!$B34*1/10^6*BN132","v":{"$error":"#VALUE!"}},{"$f":"BO970*Kalkylvärden!$B34*1/10^6*BO132","v":{"$error":"#VALUE!"}},{"$f":"BP970*Kalkylvärden!$B34*1/10^6*BP132","v":{"$error":"#VALUE!"}},{"$f":"BQ970*Kalkylvärden!$B34*1/10^6*BQ132","v":{"$error":"#VALUE!"}},{"$f":"BR970*Kalkylvärden!$B34*1/10^6*BR132","v":{"$error":"#VALUE!"}},{"$f":"BS970*Kalkylvärden!$B34*1/10^6*BS132","v":{"$error":"#VALUE!"}}]
["Nuvärde emissioner, externa effekter (mkr/år)",{"$f":"IF(B810<=(Indata!$B$26+Indata!$B$24),B971*B734,\"\")","v":-9.9068521996352785E-2},{"$f":"IF(C810<=(Indata!$B$26+Indata!$B$24),C971*C734,\"\")","v":-9.7999869490441052E-2},{"$f":"IF(D810<=(Indata!$B$26+Indata!$B$24),D971*D734,\"\")","v":-9.6451333993170824E-2},{"$f":"IF(E810<=(Indata!$B$26+Indata!$B$24),E971*E734,\"\")","v":-9.4424452971793874E-2},{"$f":"IF(F810<=(Indata!$B$26+Indata!$B$24),F971*F734,\"\")","v":-9.1920760614758623E-2},{"$f":"IF(G810<=(Indata!$B$26+Indata!$B$24),G971*G734,\"\")","v":-8.8941787837534883E-2},{"$f":"IF(H810<=(Indata!$B$26+Indata!$B$24),H971*H734,\"\")","v":-8.5489062288429174E-2},{"$f":"IF(I810<=(Indata!$B$26+Indata!$B$24),I971*I734,\"\")","v":-8.1564108354391013E-2},{"$f":"IF(J810<=(Indata!$B$26+Indata!$B$24),J971*J734,\"\")","v":-7.7168447166809762E-2},{"$f":"IF(K810<=(Indata!$B$26+Indata!$B$24),K971*K734,\"\")","v":-7.2303596607302234E-2},{"$f":"IF(L810<=(Indata!$B$26+Indata!$B$24),L971*L734,\"\")","v":-6.697107131349099E-2},{"$f":"IF(M810<=(Indata!$B$26+Indata!$B$24),M971*M734,\"\")","v":-6.1172382684773617E-2},{"$f":"IF(N810<=(Indata!$B$26+Indata!$B$24),N971*N734,\"\")","v":-5.4909038888082448E-2},{"$f":"IF(O810<=(Indata!$B$26+Indata!$B$24),O971*O734,\"\")","v":-4.818254486363524E-2},{"$f":"IF(P810<=(Indata!$B$26+Indata!$B$24),P971*P734,\"\")","v":-4.0994402330676805E-2},{"$f":"IF(Q810<=(Indata!$B$26+Indata!$B$24),Q971*Q734,\"\")","v":-3.7883379150698539E-2},{"$f":"IF(R810<=(Indata!$B$26+Indata!$B$24),R971*R734,\"\")","v":-3.491136109204477E-2},{"$f":"IF(S810<=(Indata!$B$26+Indata!$B$24),S971*S734,\"\")","v":-3.2073103706857481E-2},{"$f":"IF(T810<=(Indata!$B$26+Indata!$B$24),T971*T734,\"\")","v":-2.9363543987794786E-2},{"$f":"IF(U810<=(Indata!$B$26+Indata!$B$24),U971*U734,\"\")","v":-2.6777794423999086E-2},{"$f":"IF(V810<=(Indata!$B$26+Indata!$B$24),V971*V734,\"\")","v":-2.4311137244335868E-2},{"$f":"IF(W810<=(Indata!$B$26+Indata!$B$24),W971*W734,\"\")","v":-2.1959018842181845E-2},{"$f":"IF(X810<=(Indata!$B$26+Indata!$B$24),X971*X734,\"\")","v":-1.9717044376211645E-2},{"$f":"IF(Y810<=(Indata!$B$26+Indata!$B$24),Y971*Y734,\"\")","v":-1.7580972541797399E-2},{"$f":"IF(Z810<=(Indata!$B$26+Indata!$B$24),Z971*Z734,\"\")","v":-1.5546710507796137E-2},{"$f":"IF(AA810<=(Indata!$B$26+Indata!$B$24),AA971*AA734,\"\")","v":-1.361030901365576E-2},{"$f":"IF(AB810<=(Indata!$B$26+Indata!$B$24),AB971*AB734,\"\")","v":-1.1767957621921442E-2},{"$f":"IF(AC810<=(Indata!$B$26+Indata!$B$24),AC971*AC734,\"\")","v":-1.0015980121371434E-2},{"$f":"IF(AD810<=(Indata!$B$26+Indata!$B$24),AD971*AD734,\"\")","v":-8.3508300761536772E-3},{"$f":"IF(AE810<=(Indata!$B$26+Indata!$B$24),AE971*AE734,\"\")","v":-6.769086516433126E-3},{"$f":"IF(AF810<=(Indata!$B$26+Indata!$B$24),AF971*AF734,\"\")","v":-5.2674497661940678E-3},{"$f":"IF(AG810<=(Indata!$B$26+Indata!$B$24),AG971*AG734,\"\")","v":-3.8427374039722308E-3},{"$f":"IF(AH810<=(Indata!$B$26+Indata!$B$24),AH971*AH734,\"\")","v":-2.4918803524180281E-3},{"$f":"IF(AI810<=(Indata!$B$26+Indata!$B$24),AI971*AI734,\"\")","v":-1.2119190927154136E-3},{"$f":"IF(AJ810<=(Indata!$B$26+Indata!$B$24),AJ971*AJ734,\"\")","v":0},{"$f":"IF(AK810<=(Indata!$B$26+Indata!$B$24),AK971*AK734,\"\")","v":0},{"$f":"IF(AL810<=(Indata!$B$26+Indata!$B$24),AL971*AL734,\"\")","v":0},{"$f":"IF(AM810<=(Indata!$B$26+Indata!$B$24),AM971*AM734,\"\")","v":0},{"$f":"IF(AN810<=(Indata!$B$26+Indata!$B$24),AN971*AN734,\"\")","v":0},{"$f":"IF(AO810<=(Indata!$B$26+Indata!$B$24),AO971*AO734,\"\")","v":0},{"$f":"IF(AP810<=(Indata!$B$26+Indata!$B$24),AP971*AP734,\"\")","v":0},{"$f":"IF(AQ810<=(Indata!$B$26+Indata!$B$24),AQ971*AQ734,\"\")","v":""},{"$f":"IF(AR810<=(Indata!$B$26+Indata!$B$24),AR971*AR734,\"\")","v":""},{"$f":"IF(AS810<=(Indata!$B$26+Indata!$B$24),AS971*AS734,\"\")","v":""},{"$f":"IF(AT810<=(Indata!$B$26+Indata!$B$24),AT971*AT734,\"\")","v":""},{"$f":"IF(AU810<=(Indata!$B$26+Indata!$B$24),AU971*AU734,\"\")","v":""},{"$f":"IF(AV810<=(Indata!$B$26+Indata!$B$24),AV971*AV734,\"\")","v":""},{"$f":"IF(AW810<=(Indata!$B$26+Indata!$B$24),AW971*AW734,\"\")","v":""},{"$f":"IF(AX810<=(Indata!$B$26+Indata!$B$24),AX971*AX734,\"\")","v":""},{"$f":"IF(AY810<=(Indata!$B$26+Indata!$B$24),AY971*AY734,\"\")","v":""},{"$f":"IF(AZ810<=(Indata!$B$26+Indata!$B$24),AZ971*AZ734,\"\")","v":""},{"$f":"IF(BA810<=(Indata!$B$26+Indata!$B$24),BA971*BA734,\"\")","v":""},{"$f":"IF(BB810<=(Indata!$B$26+Indata!$B$24),BB971*BB734,\"\")","v":""},{"$f":"IF(BC810<=(Indata!$B$26+Indata!$B$24),BC971*BC734,\"\")","v":""},{"$f":"IF(BD810<=(Indata!$B$26+Indata!$B$24),BD971*BD734,\"\")","v":""},{"$f":"IF(BE810<=(Indata!$B$26+Indata!$B$24),BE971*BE734,\"\")","v":""},{"$f":"IF(BF810<=(Indata!$B$26+Indata!$B$24),BF971*BF734,\"\")","v":""},{"$f":"IF(BG810<=(Indata!$B$26+Indata!$B$24),BG971*BG734,\"\")","v":""},{"$f":"IF(BH810<=(Indata!$B$26+Indata!$B$24),BH971*BH734,\"\")","v":""},{"$f":"IF(BI810<=(Indata!$B$26+Indata!$B$24),BI971*BI734,\"\")","v":""},{"$f":"IF(BJ810<=(Indata!$B$26+Indata!$B$24),BJ971*BJ734,\"\")","v":""},{"$f":"IF(BK810<=(Indata!$B$26+Indata!$B$24),BK971*BK734,\"\")","v":""},{"$f":"IF(BL810<=(Indata!$B$26+Indata!$B$24),BL971*BL734,\"\")","v":""},{"$f":"IF(BM810<=(Indata!$B$26+Indata!$B$24),BM971*BM734,\"\")","v":""},{"$f":"IF(BN810<=(Indata!$B$26+Indata!$B$24),BN971*BN734,\"\")","v":""},{"$f":"IF(BO810<=(Indata!$B$26+Indata!$B$24),BO971*BO734,\"\")","v":""},{"$f":"IF(BP810<=(Indata!$B$26+Indata!$B$24),BP971*BP734,\"\")","v":""},{"$f":"IF(BQ810<=(Indata!$B$26+Indata!$B$24),BQ971*BQ734,\"\")","v":""},{"$f":"IF(BR810<=(Indata!$B$26+Indata!$B$24),BR971*BR734,\"\")","v":""},{"$f":"IF(BS810<=(Indata!$B$26+Indata!$B$24),BS971*BS734,\"\")","v":""}]
["Summa nuvärde emissioner, externa effekter (mkr)",{"$f":"SUM(B972:BS972)","v":-1.4810135972401961}]
[]
[]
[]
[]
["Vägslitage, externa effekter"]
["År",{"$f":"Indata!B26","v":2031},{"$f":"B979+1","v":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,{"$f":"AH979+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*B152,\"\")","v":-0.2248853413835962},{"$f":"IF(C979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*C152,\"\")","v":-0.22716118103839814},{"$f":"IF(D979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*D152,\"\")","v":-0.22946005219050669},{"$f":"IF(E979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*E152,\"\")","v":-0.23178218791867461},{"$f":"IF(F979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*F152,\"\")","v":-0.23412782366041154},{"$f":"IF(G979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*G152,\"\")","v":-0.23649719723585488},{"$f":"IF(H979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*H152,\"\")","v":-0.23889054887188169},{"$f":"IF(I979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*I152,\"\")","v":-0.24130812122646511},{"$f":"IF(J979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*J152,\"\")","v":-0.24375015941327691},{"$f":"IF(K979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*K152,\"\")","v":-0.24621691102653923},{"$f":"IF(L979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*L152,\"\")","v":-0.24870862616612777},{"$f":"IF(M979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*M152,\"\")","v":-0.25122555746292896},{"$f":"IF(N979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*N152,\"\")","v":-0.25376796010445379},{"$f":"IF(O979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*O152,\"\")","v":-0.25633609186071077},{"$f":"IF(P979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*P152,\"\")","v":-0.2589302131103412},{"$f":"IF(Q979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Q152,\"\")","v":-0.2589302131103412},{"$f":"IF(R979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*R152,\"\")","v":-0.2589302131103412},{"$f":"IF(S979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*S152,\"\")","v":-0.2589302131103412},{"$f":"IF(T979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*T152,\"\")","v":-0.2589302131103412},{"$f":"IF(U979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*U152,\"\")","v":-0.2589302131103412},{"$f":"IF(V979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*V152,\"\")","v":-0.2589302131103412},{"$f":"IF(W979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*W152,\"\")","v":-0.2589302131103412},{"$f":"IF(X979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*X152,\"\")","v":-0.2589302131103412},{"$f":"IF(Y979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Y152,\"\")","v":-0.2589302131103412},{"$f":"IF(Z979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Z152,\"\")","v":-0.2589302131103412},{"$f":"IF(AA979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AA152,\"\")","v":-0.2589302131103412},{"$f":"IF(AB979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AB152,\"\")","v":-0.2589302131103412},{"$f":"IF(AC979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AC152,\"\")","v":-0.2589302131103412},{"$f":"IF(AD979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AD152,\"\")","v":-0.2589302131103412},{"$f":"IF(AE979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AE152,\"\")","v":-0.2589302131103412},{"$f":"IF(AF979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AF152,\"\")","v":-0.2589302131103412},{"$f":"IF(AG979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AG152,\"\")","v":-0.2589302131103412},{"$f":"IF(AH979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AH152,\"\")","v":-0.2589302131103412},{"$f":"IF(AI979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AI152,\"\")","v":-0.2589302131103412},{"$f":"IF(AJ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AJ152,\"\")","v":-0.2589302131103412},{"$f":"IF(AK979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AK152,\"\")","v":-0.2589302131103412},{"$f":"IF(AL979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AL152,\"\")","v":-0.2589302131103412},{"$f":"IF(AM979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AM152,\"\")","v":-0.2589302131103412},{"$f":"IF(AN979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AN152,\"\")","v":-0.2589302131103412},{"$f":"IF(AO979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AO152,\"\")","v":-0.2589302131103412},{"$f":"IF(AP979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AP152,\"\")","v":-0.2589302131103412},{"$f":"IF(AQ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AQ152,\"\")","v":""},{"$f":"IF(AR979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AR152,\"\")","v":""},{"$f":"IF(AS979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AS152,\"\")","v":""},{"$f":"IF(AT979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AT152,\"\")","v":""},{"$f":"IF(AU979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AU152,\"\")","v":""},{"$f":"IF(AV979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AV152,\"\")","v":""},{"$f":"IF(AW979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AW152,\"\")","v":""},{"$f":"IF(AX979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AX152,\"\")","v":""},{"$f":"IF(AY979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AY152,\"\")","v":""},{"$f":"IF(AZ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AZ152,\"\")","v":""},{"$f":"IF(BA979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BA152,\"\")","v":""},{"$f":"IF(BB979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BB152,\"\")","v":""},{"$f":"IF(BC979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BC152,\"\")","v":""},{"$f":"IF(BD979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BD152,\"\")","v":""},{"$f":"IF(BE979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BE152,\"\")","v":""},{"$f":"IF(BF979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BF152,\"\")","v":""},{"$f":"IF(BG979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BG152,\"\")","v":""},{"$f":"IF(BH979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BH152,\"\")","v":""},{"$f":"IF(BI979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BI152,\"\")","v":""},{"$f":"IF(BJ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BJ152,\"\")","v":""},{"$f":"IF(BK979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BK152,\"\")","v":""},{"$f":"IF(BL979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BL152,\"\")","v":""},{"$f":"IF(BM979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BM152,\"\")","v":""},{"$f":"IF(BN979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BN152,\"\")","v":""},{"$f":"IF(BO979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BO152,\"\")","v":""},{"$f":"IF(BP979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BP152,\"\")","v":""},{"$f":"IF(BQ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BQ152,\"\")","v":""},{"$f":"IF(BR979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BR152,\"\")","v":""},{"$f":"IF(BS979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BS152,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B979<=(Indata!$B$24+Indata!$B$26),B981*B728,\"\")","v":-0.21660801520083817},{"$f":"IF(C979<=(Indata!$B$24+Indata!$B$26),C981*C728,\"\")","v":-0.21608201345162609},{"$f":"IF(D979<=(Indata!$B$24+Indata!$B$26),D981*D728,\"\")","v":-0.2155572890228305},{"$f":"IF(E979<=(Indata!$B$24+Indata!$B$26),E981*E728,\"\")","v":-0.21503383881266031},{"$f":"IF(F979<=(Indata!$B$24+Indata!$B$26),F981*F728,\"\")","v":-0.21451165972685698},{"$f":"IF(G979<=(Indata!$B$24+Indata!$B$26),G981*G728,\"\")","v":-0.21399074867867587},{"$f":"IF(H979<=(Indata!$B$24+Indata!$B$26),H981*H728,\"\")","v":-0.21347110258886792},{"$f":"IF(I979<=(Indata!$B$24+Indata!$B$26),I981*I728,\"\")","v":-0.21295271838566168},{"$f":"IF(J979<=(Indata!$B$24+Indata!$B$26),J981*J728,\"\")","v":-0.21243559300474507},{"$f":"IF(K979<=(Indata!$B$24+Indata!$B$26),K981*K728,\"\")","v":-0.21191972338924728},{"$f":"IF(L979<=(Indata!$B$24+Indata!$B$26),L981*L728,\"\")","v":-0.21140510648972066},{"$f":"IF(M979<=(Indata!$B$24+Indata!$B$26),M981*M728,\"\")","v":-0.21089173926412258},{"$f":"IF(N979<=(Indata!$B$24+Indata!$B$26),N981*N728,\"\")","v":-0.21037961867779784},{"$f":"IF(O979<=(Indata!$B$24+Indata!$B$26),O981*O728,\"\")","v":-0.20986874170346015},{"$f":"IF(P979<=(Indata!$B$24+Indata!$B$26),P981*P728,\"\")","v":-0.20935910532117494},{"$f":"IF(Q979<=(Indata!$B$24+Indata!$B$26),Q981*Q728,\"\")","v":-0.20329072545679308},{"$f":"IF(R979<=(Indata!$B$24+Indata!$B$26),R981*R728,\"\")","v":-0.197398240660944},{"$f":"IF(S979<=(Indata!$B$24+Indata!$B$26),S981*S728,\"\")","v":-0.19167655252584412},{"$f":"IF(T979<=(Indata!$B$24+Indata!$B$26),T981*T728,\"\")","v":-0.18612071042364575},{"$f":"IF(U979<=(Indata!$B$24+Indata!$B$26),U981*U728,\"\")","v":-0.18072590722296036},{"$f":"IF(V979<=(Indata!$B$24+Indata!$B$26),V981*V728,\"\")","v":-0.17548747512954121},{"$f":"IF(W979<=(Indata!$B$24+Indata!$B$26),W981*W728,\"\")","v":-0.17040088164752554},{"$f":"IF(X979<=(Indata!$B$24+Indata!$B$26),X981*X728,\"\")","v":-0.1654617256577422},{"$f":"IF(Y979<=(Indata!$B$24+Indata!$B$26),Y981*Y728,\"\")","v":-0.16066573360969169},{"$f":"IF(Z979<=(Indata!$B$24+Indata!$B$26),Z981*Z728,\"\")","v":-0.1560087558239035},{"$f":"IF(AA979<=(Indata!$B$24+Indata!$B$26),AA981*AA728,\"\")","v":-0.15148676290147151},{"$f":"IF(AB979<=(Indata!$B$24+Indata!$B$26),AB981*AB728,\"\")","v":-0.14709584223766073},{"$f":"IF(AC979<=(Indata!$B$24+Indata!$B$26),AC981*AC728,\"\")","v":-0.1428321946365691},{"$f":"IF(AD979<=(Indata!$B$24+Indata!$B$26),AD981*AD728,\"\")","v":-0.13869213102391492},{"$f":"IF(AE979<=(Indata!$B$24+Indata!$B$26),AE981*AE728,\"\")","v":-0.13467206925510583},{"$f":"IF(AF979<=(Indata!$B$24+Indata!$B$26),AF981*AF728,\"\")","v":-0.13076853101582739},{"$f":"IF(AG979<=(Indata!$B$24+Indata!$B$26),AG981*AG728,\"\")","v":-0.12697813881247008},{"$f":"IF(AH979<=(Indata!$B$24+Indata!$B$26),AH981*AH728,\"\")","v":-0.12329761304978978},{"$f":"IF(AI979<=(Indata!$B$24+Indata!$B$26),AI981*AI728,\"\")","v":-0.11972376919327414},{"$f":"IF(AJ979<=(Indata!$B$24+Indata!$B$26),AJ981*AJ728,\"\")","v":-0.11625351501375894},{"$f":"IF(AK979<=(Indata!$B$24+Indata!$B$26),AK981*AK728,\"\")","v":-0.11288384791191086},{"$f":"IF(AL979<=(Indata!$B$24+Indata!$B$26),AL981*AL728,\"\")","v":-0.10961185232026126},{"$f":"IF(AM979<=(Indata!$B$24+Indata!$B$26),AM981*AM728,\"\")","v":-0.10643469718054356},{"$f":"IF(AN979<=(Indata!$B$24+Indata!$B$26),AN981*AN728,\"\")","v":-0.10334963349415099},{"$f":"IF(AO979<=(Indata!$B$24+Indata!$B$26),AO981*AO728,\"\")","v":-0.10035399194359587},{"$f":"IF(AP979<=(Indata!$B$24+Indata!$B$26),AP981*AP728,\"\")","v":-9.7445180582911919E-2},{"$f":"IF(AQ979<=(Indata!$B$24+Indata!$B$26),AQ981*AQ728,\"\")","v":""},{"$f":"IF(AR979<=(Indata!$B$24+Indata!$B$26),AR981*AR728,\"\")","v":""},{"$f":"IF(AS979<=(Indata!$B$24+Indata!$B$26),AS981*AS728,\"\")","v":""},{"$f":"IF(AT979<=(Indata!$B$24+Indata!$B$26),AT981*AT728,\"\")","v":""},{"$f":"IF(AU979<=(Indata!$B$24+Indata!$B$26),AU981*AU728,\"\")","v":""},{"$f":"IF(AV979<=(Indata!$B$24+Indata!$B$26),AV981*AV728,\"\")","v":""},{"$f":"IF(AW979<=(Indata!$B$24+Indata!$B$26),AW981*AW728,\"\")","v":""},{"$f":"IF(AX979<=(Indata!$B$24+Indata!$B$26),AX981*AX728,\"\")","v":""},{"$f":"IF(AY979<=(Indata!$B$24+Indata!$B$26),AY981*AY728,\"\")","v":""},{"$f":"IF(AZ979<=(Indata!$B$24+Indata!$B$26),AZ981*AZ728,\"\")","v":""},{"$f":"IF(BA979<=(Indata!$B$24+Indata!$B$26),BA981*BA728,\"\")","v":""},{"$f":"IF(BB979<=(Indata!$B$24+Indata!$B$26),BB981*BB728,\"\")","v":""},{"$f":"IF(BC979<=(Indata!$B$24+Indata!$B$26),BC981*BC728,\"\")","v":""},{"$f":"IF(BD979<=(Indata!$B$24+Indata!$B$26),BD981*BD728,\"\")","v":""},{"$f":"IF(BE979<=(Indata!$B$24+Indata!$B$26),BE981*BE728,\"\")","v":""},{"$f":"IF(BF979<=(Indata!$B$24+Indata!$B$26),BF981*BF728,\"\")","v":""},{"$f":"IF(BG979<=(Indata!$B$24+Indata!$B$26),BG981*BG728,\"\")","v":""},{"$f":"IF(BH979<=(Indata!$B$24+Indata!$B$26),BH981*BH728,\"\")","v":""},{"$f":"IF(BI979<=(Indata!$B$24+Indata!$B$26),BI981*BI728,\"\")","v":""},{"$f":"IF(BJ979<=(Indata!$B$24+Indata!$B$26),BJ981*BJ728,\"\")","v":""},{"$f":"IF(BK979<=(Indata!$B$24+Indata!$B$26),BK981*BK728,\"\")","v":""},{"$f":"IF(BL979<=(Indata!$B$24+Indata!$B$26),BL981*BL728,\"\")","v":""},{"$f":"IF(BM979<=(Indata!$B$24+Indata!$B$26),BM981*BM728,\"\")","v":""},{"$f":"IF(BN979<=(Indata!$B$24+Indata!$B$26),BN981*BN728,\"\")","v":""},{"$f":"IF(BO979<=(Indata!$B$24+Indata!$B$26),BO981*BO728,\"\")","v":""},{"$f":"IF(BP979<=(Indata!$B$24+Indata!$B$26),BP981*BP728,\"\")","v":""},{"$f":"IF(BQ979<=(Indata!$B$24+Indata!$B$26),BQ981*BQ728,\"\")","v":""},{"$f":"IF(BR979<=(Indata!$B$24+Indata!$B$26),BR981*BR728,\"\")","v":""},{"$f":"IF(BS979<=(Indata!$B$24+Indata!$B$26),BS981*BS728,\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B982:BS982)","v":-6.9435834924500961}]
[]
["Skattefinansieringskostnad vägslitage"]
[]
["Vid omledning"]
["Vägslitage, externa effekter (mkr/år)",{"$f":"IF(B979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*B152,\"\")","v":-0.2248853413835962},{"$f":"IF(C979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*C152,\"\")","v":-0.22716118103839814},{"$f":"IF(D979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*D152,\"\")","v":-0.22946005219050669},{"$f":"IF(E979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*E152,\"\")","v":-0.23178218791867461},{"$f":"IF(F979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*F152,\"\")","v":-0.23412782366041154},{"$f":"IF(G979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*G152,\"\")","v":-0.23649719723585488},{"$f":"IF(H979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*H152,\"\")","v":-0.23889054887188169},{"$f":"IF(I979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*I152,\"\")","v":-0.24130812122646511},{"$f":"IF(J979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*J152,\"\")","v":-0.24375015941327691},{"$f":"IF(K979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*K152,\"\")","v":-0.24621691102653923},{"$f":"IF(L979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*L152,\"\")","v":-0.24870862616612777},{"$f":"IF(M979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*M152,\"\")","v":-0.25122555746292896},{"$f":"IF(N979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*N152,\"\")","v":-0.25376796010445379},{"$f":"IF(O979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*O152,\"\")","v":-0.25633609186071077},{"$f":"IF(P979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*P152,\"\")","v":-0.2589302131103412},{"$f":"IF(Q979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Q152,\"\")","v":-0.2589302131103412},{"$f":"IF(R979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*R152,\"\")","v":-0.2589302131103412},{"$f":"IF(S979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*S152,\"\")","v":-0.2589302131103412},{"$f":"IF(T979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*T152,\"\")","v":-0.2589302131103412},{"$f":"IF(U979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*U152,\"\")","v":-0.2589302131103412},{"$f":"IF(V979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*V152,\"\")","v":-0.2589302131103412},{"$f":"IF(W979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*W152,\"\")","v":-0.2589302131103412},{"$f":"IF(X979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*X152,\"\")","v":-0.2589302131103412},{"$f":"IF(Y979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Y152,\"\")","v":-0.2589302131103412},{"$f":"IF(Z979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*Z152,\"\")","v":-0.2589302131103412},{"$f":"IF(AA979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AA152,\"\")","v":-0.2589302131103412},{"$f":"IF(AB979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AB152,\"\")","v":-0.2589302131103412},{"$f":"IF(AC979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AC152,\"\")","v":-0.2589302131103412},{"$f":"IF(AD979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AD152,\"\")","v":-0.2589302131103412},{"$f":"IF(AE979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AE152,\"\")","v":-0.2589302131103412},{"$f":"IF(AF979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AF152,\"\")","v":-0.2589302131103412},{"$f":"IF(AG979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AG152,\"\")","v":-0.2589302131103412},{"$f":"IF(AH979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AH152,\"\")","v":-0.2589302131103412},{"$f":"IF(AI979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AI152,\"\")","v":-0.2589302131103412},{"$f":"IF(AJ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AJ152,\"\")","v":-0.2589302131103412},{"$f":"IF(AK979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AK152,\"\")","v":-0.2589302131103412},{"$f":"IF(AL979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AL152,\"\")","v":-0.2589302131103412},{"$f":"IF(AM979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AM152,\"\")","v":-0.2589302131103412},{"$f":"IF(AN979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AN152,\"\")","v":-0.2589302131103412},{"$f":"IF(AO979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AO152,\"\")","v":-0.2589302131103412},{"$f":"IF(AP979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AP152,\"\")","v":-0.2589302131103412},{"$f":"IF(AQ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AQ152,\"\")","v":""},{"$f":"IF(AR979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AR152,\"\")","v":""},{"$f":"IF(AS979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AS152,\"\")","v":""},{"$f":"IF(AT979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AT152,\"\")","v":""},{"$f":"IF(AU979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AU152,\"\")","v":""},{"$f":"IF(AV979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AV152,\"\")","v":""},{"$f":"IF(AW979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AW152,\"\")","v":""},{"$f":"IF(AX979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AX152,\"\")","v":""},{"$f":"IF(AY979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AY152,\"\")","v":""},{"$f":"IF(AZ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*AZ152,\"\")","v":""},{"$f":"IF(BA979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BA152,\"\")","v":""},{"$f":"IF(BB979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BB152,\"\")","v":""},{"$f":"IF(BC979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BC152,\"\")","v":""},{"$f":"IF(BD979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BD152,\"\")","v":""},{"$f":"IF(BE979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BE152,\"\")","v":""},{"$f":"IF(BF979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BF152,\"\")","v":""},{"$f":"IF(BG979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BG152,\"\")","v":""},{"$f":"IF(BH979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BH152,\"\")","v":""},{"$f":"IF(BI979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BI152,\"\")","v":""},{"$f":"IF(BJ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BJ152,\"\")","v":""},{"$f":"IF(BK979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BK152,\"\")","v":""},{"$f":"IF(BL979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BL152,\"\")","v":""},{"$f":"IF(BM979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BM152,\"\")","v":""},{"$f":"IF(BN979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BN152,\"\")","v":""},{"$f":"IF(BO979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BO152,\"\")","v":""},{"$f":"IF(BP979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BP152,\"\")","v":""},{"$f":"IF(BQ979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BQ152,\"\")","v":""},{"$f":"IF(BR979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BR152,\"\")","v":""},{"$f":"IF(BS979<=(Indata!$B$24+Indata!$B$26),Ekonomi!$B$286*BS152,\"\")","v":""}]
["Nuvärde vägslitage, externa effekter (mkr/år)",{"$f":"IF(B979<=(Indata!$B$24+Indata!$B$26),B981*B728*(Kalkylvärden!$B$5-1),\"\")","v":-4.3321603040167626E-2},{"$f":"IF(C979<=(Indata!$B$24+Indata!$B$26),C981*C728*(Kalkylvärden!$B$5-1),\"\")","v":-4.3216402690325208E-2},{"$f":"IF(D979<=(Indata!$B$24+Indata!$B$26),D981*D728*(Kalkylvärden!$B$5-1),\"\")","v":-4.3111457804566093E-2},{"$f":"IF(E979<=(Indata!$B$24+Indata!$B$26),E981*E728*(Kalkylvärden!$B$5-1),\"\")","v":-4.3006767762532053E-2},{"$f":"IF(F979<=(Indata!$B$24+Indata!$B$26),F981*F728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2902331945371387E-2},{"$f":"IF(G979<=(Indata!$B$24+Indata!$B$26),G981*G728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2798149735735168E-2},{"$f":"IF(H979<=(Indata!$B$24+Indata!$B$26),H981*H728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2694220517773572E-2},{"$f":"IF(I979<=(Indata!$B$24+Indata!$B$26),I981*I728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2590543677132324E-2},{"$f":"IF(J979<=(Indata!$B$24+Indata!$B$26),J981*J728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2487118600949003E-2},{"$f":"IF(K979<=(Indata!$B$24+Indata!$B$26),K981*K728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2383944677849443E-2},{"$f":"IF(L979<=(Indata!$B$24+Indata!$B$26),L981*L728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2281021297944123E-2},{"$f":"IF(M979<=(Indata!$B$24+Indata!$B$26),M981*M728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2178347852824503E-2},{"$f":"IF(N979<=(Indata!$B$24+Indata!$B$26),N981*N728*(Kalkylvärden!$B$5-1),\"\")","v":-4.2075923735559559E-2},{"$f":"IF(O979<=(Indata!$B$24+Indata!$B$26),O981*O728*(Kalkylvärden!$B$5-1),\"\")","v":-4.1973748340692021E-2},{"$f":"IF(P979<=(Indata!$B$24+Indata!$B$26),P981*P728*(Kalkylvärden!$B$5-1),\"\")","v":-4.1871821064234975E-2},{"$f":"IF(Q979<=(Indata!$B$24+Indata!$B$26),Q981*Q728*(Kalkylvärden!$B$5-1),\"\")","v":-4.0658145091358608E-2},{"$f":"IF(R979<=(Indata!$B$24+Indata!$B$26),R981*R728*(Kalkylvärden!$B$5-1),\"\")","v":-3.9479648132188794E-2},{"$f":"IF(S979<=(Indata!$B$24+Indata!$B$26),S981*S728*(Kalkylvärden!$B$5-1),\"\")","v":-3.8335310505168814E-2},{"$f":"IF(T979<=(Indata!$B$24+Indata!$B$26),T981*T728*(Kalkylvärden!$B$5-1),\"\")","v":-3.7224142084729142E-2},{"$f":"IF(U979<=(Indata!$B$24+Indata!$B$26),U981*U728*(Kalkylvärden!$B$5-1),\"\")","v":-3.6145181444592063E-2},{"$f":"IF(V979<=(Indata!$B$24+Indata!$B$26),V981*V728*(Kalkylvärden!$B$5-1),\"\")","v":-3.5097495025908233E-2},{"$f":"IF(W979<=(Indata!$B$24+Indata!$B$26),W981*W728*(Kalkylvärden!$B$5-1),\"\")","v":-3.4080176329505101E-2},{"$f":"IF(X979<=(Indata!$B$24+Indata!$B$26),X981*X728*(Kalkylvärden!$B$5-1),\"\")","v":-3.3092345131548434E-2},{"$f":"IF(Y979<=(Indata!$B$24+Indata!$B$26),Y981*Y728*(Kalkylvärden!$B$5-1),\"\")","v":-3.213314672193833E-2},{"$f":"IF(Z979<=(Indata!$B$24+Indata!$B$26),Z981*Z728*(Kalkylvärden!$B$5-1),\"\")","v":-3.1201751164780692E-2},{"$f":"IF(AA979<=(Indata!$B$24+Indata!$B$26),AA981*AA728*(Kalkylvärden!$B$5-1),\"\")","v":-3.0297352580294295E-2},{"$f":"IF(AB979<=(Indata!$B$24+Indata!$B$26),AB981*AB728*(Kalkylvärden!$B$5-1),\"\")","v":-2.9419168447532139E-2},{"$f":"IF(AC979<=(Indata!$B$24+Indata!$B$26),AC981*AC728*(Kalkylvärden!$B$5-1),\"\")","v":-2.8566438927313812E-2},{"$f":"IF(AD979<=(Indata!$B$24+Indata!$B$26),AD981*AD728*(Kalkylvärden!$B$5-1),\"\")","v":-2.7738426204782979E-2},{"$f":"IF(AE979<=(Indata!$B$24+Indata!$B$26),AE981*AE728*(Kalkylvärden!$B$5-1),\"\")","v":-2.6934413851021161E-2},{"$f":"IF(AF979<=(Indata!$B$24+Indata!$B$26),AF981*AF728*(Kalkylvärden!$B$5-1),\"\")","v":-2.6153706203165473E-2},{"$f":"IF(AG979<=(Indata!$B$24+Indata!$B$26),AG981*AG728*(Kalkylvärden!$B$5-1),\"\")","v":-2.5395627762494009E-2},{"$f":"IF(AH979<=(Indata!$B$24+Indata!$B$26),AH981*AH728*(Kalkylvärden!$B$5-1),\"\")","v":-2.4659522609957952E-2},{"$f":"IF(AI979<=(Indata!$B$24+Indata!$B$26),AI981*AI728*(Kalkylvärden!$B$5-1),\"\")","v":-2.3944753838654822E-2},{"$f":"IF(AJ979<=(Indata!$B$24+Indata!$B$26),AJ981*AJ728*(Kalkylvärden!$B$5-1),\"\")","v":-2.3250703002751782E-2},{"$f":"IF(AK979<=(Indata!$B$24+Indata!$B$26),AK981*AK728*(Kalkylvärden!$B$5-1),\"\")","v":-2.2576769582382167E-2},{"$f":"IF(AL979<=(Indata!$B$24+Indata!$B$26),AL981*AL728*(Kalkylvärden!$B$5-1),\"\")","v":-2.1922370464052248E-2},{"$f":"IF(AM979<=(Indata!$B$24+Indata!$B$26),AM981*AM728*(Kalkylvärden!$B$5-1),\"\")","v":-2.1286939436108706E-2},{"$f":"IF(AN979<=(Indata!$B$24+Indata!$B$26),AN981*AN728*(Kalkylvärden!$B$5-1),\"\")","v":-2.0669926698830193E-2},{"$f":"IF(AO979<=(Indata!$B$24+Indata!$B$26),AO981*AO728*(Kalkylvärden!$B$5-1),\"\")","v":-2.0070798388719169E-2},{"$f":"IF(AP979<=(Indata!$B$24+Indata!$B$26),AP981*AP728*(Kalkylvärden!$B$5-1),\"\")","v":-1.948903611658238E-2},{"$f":"IF(AQ979<=(Indata!$B$24+Indata!$B$26),AQ981*AQ728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AR979<=(Indata!$B$24+Indata!$B$26),AR981*AR728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AS979<=(Indata!$B$24+Indata!$B$26),AS981*AS728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AT979<=(Indata!$B$24+Indata!$B$26),AT981*AT728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AU979<=(Indata!$B$24+Indata!$B$26),AU981*AU728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AV979<=(Indata!$B$24+Indata!$B$26),AV981*AV728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AW979<=(Indata!$B$24+Indata!$B$26),AW981*AW728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AX979<=(Indata!$B$24+Indata!$B$26),AX981*AX728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AY979<=(Indata!$B$24+Indata!$B$26),AY981*AY728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(AZ979<=(Indata!$B$24+Indata!$B$26),AZ981*AZ728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BA979<=(Indata!$B$24+Indata!$B$26),BA981*BA728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BB979<=(Indata!$B$24+Indata!$B$26),BB981*BB728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BC979<=(Indata!$B$24+Indata!$B$26),BC981*BC728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BD979<=(Indata!$B$24+Indata!$B$26),BD981*BD728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BE979<=(Indata!$B$24+Indata!$B$26),BE981*BE728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BF979<=(Indata!$B$24+Indata!$B$26),BF981*BF728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BG979<=(Indata!$B$24+Indata!$B$26),BG981*BG728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BH979<=(Indata!$B$24+Indata!$B$26),BH981*BH728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BI979<=(Indata!$B$24+Indata!$B$26),BI981*BI728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BJ979<=(Indata!$B$24+Indata!$B$26),BJ981*BJ728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BK979<=(Indata!$B$24+Indata!$B$26),BK981*BK728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BL979<=(Indata!$B$24+Indata!$B$26),BL981*BL728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BM979<=(Indata!$B$24+Indata!$B$26),BM981*BM728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BN979<=(Indata!$B$24+Indata!$B$26),BN981*BN728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BO979<=(Indata!$B$24+Indata!$B$26),BO981*BO728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BP979<=(Indata!$B$24+Indata!$B$26),BP981*BP728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BQ979<=(Indata!$B$24+Indata!$B$26),BQ981*BQ728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BR979<=(Indata!$B$24+Indata!$B$26),BR981*BR728*(Kalkylvärden!$B$5-1),\"\")","v":""},{"$f":"IF(BS979<=(Indata!$B$24+Indata!$B$26),BS981*BS728*(Kalkylvärden!$B$5-1),\"\")","v":""}]
["Summa nuvärde vägslitage, externa effekter (mkr)",{"$f":"SUM(B989:BS989)","v":-1.388716698490019}]

{"sheet":"Transponerade index","index":6,"n_rows":38,"n_cols":86,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,"Index"]
[]
[]
[null,null,null,"År",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"Personbilar","PM avgas",2300,1966.5,1681.3574999999998,1437.5606624999998,1229.1143664374999,1050.8927833040623,898.51332972497335,768.22889691485227,656.83570686219866,561.5945293671798,480.1633226089387,410.53964083064255,351.01139291019939,300.11474093822045,256.5981035021785,219.39137849436261,187.57962861268004,160.38058246384145,137.12539800658445,117.24221529562969,100.24209407776338,85.706990436487686,73.279476823196973,62.653952683833417,53.569129544677573,45.801605760699324,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PM slitage",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"NOx",6.5000000000000009,6.0515000000000008,5.6339465000000004,5.2452041915000009,4.8832851022865009,4.5463384302287322,4.23264107854295,3.9405888441234866,3.668688213878966,3.4155487271213176,3.1798758649499472,2.9604644302684009,2.7561923845798812,2.5660151100438697,2.3889600674508427,2.2241218227967345,2.0706574170237602,1.9277820552491207,1.7947650934369315,1.6709263019897831,1.5556323871524882,1.4482937524389665,1.3483614835206779,1.2553245411577514,1.1687071478178666,1.0880663546184339,1,0.8,0.64000000000000012,0.51200000000000012,0.40960000000000008,0.32768000000000014,0.2621440000000001,0.2097152000000001,0.16777216000000009,0.13421772800000009,0.10737418240000009,8.5899345920000064E-2,6.8719476736000054E-2,5.497558138880005E-2,4.3980465111040042E-2,3.5184372088832037E-2,2.8147497671065631E-2,2.2517998136852506E-2,1.8014398509482006E-2,1.4411518807585604E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2",24.714285714285715,23.802197802197803,22.890109890109891,21.978021978021978,21.065934065934066,20.153846153846153,19.241758241758241,18.329670329670328,17.417582417582416,16.505494505494504,15.59340659340659,14.681318681318677,13.769230769230765,12.857142857142852,11.94505494505494,11.032967032967028,10.120879120879115,9.2087912087912027,8.2967032967032903,7.3846153846153788,6.4725274725274664,5.560439560439554,4.6483516483516416,3.7362637362637292,2.8241758241758168,1.9120879120879046,1,0.95000000000000007,0.90000000000000013,0.8500000000000002,0.80000000000000016,0.75000000000000022,0.70000000000000029,0.65000000000000036,0.60000000000000042,0.55000000000000038,0.50000000000000033,0.45000000000000034,0.40000000000000036,0.35000000000000037,0.30000000000000032,0.25000000000000033,0.20000000000000032,0.1500000000000003,0.1000000000000003,5.0000000000000301E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lastbilar","PM avgas",34,29.580000000000002,25.734600000000004,22.389102000000005,19.478518740000002,16.946311303800002,14.743290834306,12.826663025846219,11.159196832486211,9.7085012442630028,8.4463960825088122,7.3483645917826665,6.3930771948509193,5.5619771595202998,4.8389201287826609,4.2098605120409154,3.662578645475596,3.1864434215637689,2.7722057767604791,2.4118190257816168,2.0982825524300064,1.8255058206141057,1.5881900639342721,1.3817253556228166,1.2021010593918504,1.0458279216709099,1,0.75,0.5625,0.42187500000000006,0.31640625000000006,0.23730468750000006,0.17797851562500003,0.13348388671875003,0.10011291503906251,7.5084686279296889E-2,5.6313514709472663E-2,4.2235136032104499E-2,3.1676352024078369E-2,2.3757264018058777E-2,1.7817948013544083E-2,1.336346101015806E-2,1.0022595757618546E-2,7.5169468182139099E-3,5.6377101136604324E-3,4.2282825852453243E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PM slitage",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"NOx",9.9111111111111114,9.0686666666666653,8.2978299999999994,7.5925144499999995,6.9471507217499999,6.3566429104012503,5.8163282630171445,5.3219403606606877,4.8695754300045291,4.4556615184541437,4.0769302893855421,3.7303912147877711,3.4133079615308106,3.1231767848006919,2.857706758092633,2.6148016836547594,2.3925435405441049,2.189177339597856,2.0030972657320381,1.832833998144815,1.6770431083025057,1.5344944440967927,1.4040624163485655,1.2847171109589375,1.1755161565274279,1.0755972832225966,1,0.75,0.56250000000000011,0.42187500000000006,0.31640625,0.2373046875,0.177978515625,0.13348388671875,0.1001129150390625,7.5084686279296875E-2,5.6313514709472663E-2,4.2235136032104499E-2,3.1676352024078369E-2,2.375726401805878E-2,1.7817948013544086E-2,1.3363461010158062E-2,1.0022595757618548E-2,7.5169468182139107E-3,5.6377101136604324E-3,4.2282825852453243E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2",6.4035087719298245,6.1956815114709851,5.9878542510121449,5.7800269905533055,5.5721997300944652,5.3643724696356259,5.1565452091767856,4.9487179487179462,4.740890688259106,4.5330634278002666,4.3252361673414272,4.1174089068825879,3.9095816464237485,3.7017543859649091,3.4939271255060702,3.2860998650472308,3.0782726045883915,2.8704453441295521,2.6626180836707127,2.4547908232118734,2.2469635627530344,2.0391363022941951,1.8313090418353557,1.6234817813765163,1.4156545209176772,1.2078272604588378,1,0.95,0.89999999999999991,0.85,0.79999999999999993,0.74999999999999989,0.69999999999999984,0.6499999999999998,0.59999999999999976,0.54999999999999982,0.49999999999999978,0.44999999999999973,0.39999999999999969,0.3499999999999997,0.29999999999999966,0.24999999999999967,0.19999999999999965,0.14999999999999966,9.9999999999999672E-2,4.9999999999999677E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Körkostnad Personbilar",1.2882352941176471,1.2771493212669682,1.2660633484162895,1.2549773755656106,1.2438914027149319,1.232805429864253,1.2217194570135743,1.2106334841628954,1.1995475113122167,1.1884615384615378,1.1773755656108591,1.1662895927601802,1.1552036199095015,1.1441176470588226,1.1330316742081439,1.1219457013574652,1.1108597285067863,1.0997737556561076,1.0886877828054287,1.07760180995475,1.0665158371040711,1.0554298642533924,1.0443438914027134,1.0332579185520347,1.0221719457013558,1.0110859728506771,1,0.99823529411764711,0.99647058823529411,0.99470588235294111,0.9929411764705881,0.9911764705882351,0.9894117647058821,0.9876470588235291,0.9858823529411761,0.9841176470588231,0.9823529411764701,0.98058823529411709,0.97882352941176398,0.97705882352941098,0.97529411764705798,0.97352941176470498,0.97176470588235198,0.96999999999999897,0.96823529411764597,0.96647058823529297,0.96470588235294119,0.96470588235294119,0.96470588235294119,0.96470588235294119,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097,0.96470588235294097]
[]
[null,null,null,"Körkostnad Lastbil",1.0242261103633918,1.0232943368878766,1.0223625634123614,1.0214307899368464,1.0204990164613312,1.0195672429858162,1.018635469510301,1.0177036960347861,1.0167719225592708,1.0158401490837559,1.0149083756082407,1.0139766021327254,1.0130448286572105,1.0121130551816953,1.0111812817061803,1.0102495082306651,1.0093177347551501,1.0083859612796349,1.0074541878041199,1.0065224143286047,1.0055906408530895,1.0046588673775745,1.0037270939020593,1.0027953204265443,1.0018635469510291,1.0009317734755141,1,0.99616419919246291,0.99232839838492592,0.98849259757738883,0.98465679676985185,0.98082099596231476,0.97698519515477777,0.97314939434724068,0.9693135935397037,0.96547779273216661,0.96164199192462962,0.95780619111709253,0.95397039030955555,0.95013458950201846,0.94629878869448147,0.94246298788694438,0.9386271870794074,0.93479138627187031,0.93095558546433332,0.92711978465679623,0.9232839838492598,0.9232839838492598,0.9232839838492598,0.9232839838492598,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003,0.92328398384926003]
[null,null,null,"Koldioxidvärdering Väg & bana",0.27380952380952378,0.30173992673992672,0.32967032967032966,0.35760073260073255,0.38553113553113549,0.41346153846153849,0.44139194139194143,0.46932234432234443,0.49725274725274737,0.52518315018315032,0.55311355311355337,0.58104395604395631,0.60897435897435925,0.6369047619047622,0.66483516483516525,0.69276556776556819,0.72069597069597113,0.74862637362637419,0.77655677655677713,0.80448717948718007,0.83241758241758301,0.86034798534798607,0.88827838827838901,0.91620879120879195,0.94413919413919489,0.97206959706959795,1,1.0017857142857143,1.0035714285714288,1.0053571428571431,1.0071428571428573,1.0089285714285718,1.0107142857142861,1.0125000000000004,1.0142857142857149,1.0160714285714292,1.0178571428571435,1.019642857142858,1.0214285714285722,1.0232142857142865,1.025000000000001,1.0267857142857153,1.0285714285714296,1.0303571428571441,1.0321428571428584,1.0339285714285726,1.0357142857142856]
[]
[null,null,null,"Byte av basår index"]
[null,null,null,"År",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"Personbilar","PM avgas",{"$f":"E9/$E9","v":1},{"$f":"F9/$E9","v":0.85499999999999998},0.73102499999999992,0.62502637499999991,0.53439755062499994,0.4569099057843749,0.39065796944564057,0.33401256387602274,0.28558074211399942,0.24417153450746948,0.20876666200388638,0.17849549601332285,0.15261364909139105,0.13048466997313932,0.11156439282703413,9.5387555867114185E-2,8.1556360266382633E-2,6.9730688027757157E-2,5.9619738263732368E-2,5.0974876215491169E-2,4.3583519164244952E-2,3.726390888542943E-2,3.1860642097042161E-2,2.7240848992971051E-2,2.329092588899025E-2,1.9913741635086663E-2,4.3478260869565219E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ9/$E9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PM slitage",{"$f":"E10/$E10","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"NOx",1,0.93099999999999994,0.86676099999999989,0.80695449100000005,0.75127463112100001,0.69943668157365102,0.65117555054506915,0.60624443755745938,0.56441357136599468,0.52546903494174113,0.48921167153076106,0.45545606619513851,0.424029597627674,0.39477155539136449,0.36753231806936038,0.34217258812257451,0.31856267954211692,0.29658185465371084,0.27611770668260482,0.25706558492150505,0.23932805956192124,0.22281442345214866,0.20744022823395042,0.19312685248580788,0.17980109966428715,0.16739482378745135,0.15384615384615383,0.12307692307692307,9.8461538461538461E-2,7.8769230769230772E-2,6.3015384615384612E-2,5.0412307692307708E-2,4.0329846153846161E-2,3.2263876923076931E-2,2.5811101538461549E-2,2.0648881230769241E-2,1.6519104984615396E-2,1.3215283987692316E-2,1.0572227190153853E-2,8.4577817521230836E-3,6.7662254016984669E-3,5.4129803213587742E-3,4.3303842570870197E-3,3.4643074056696158E-3,2.7714459245356928E-3,2.2171567396285542E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2",1,0.96309470875944858,0.92618941751889727,0.88928412627834585,0.85237883503779455,0.81547354379724313,0.77856825255669182,0.7416629613161404,0.70475767007558909,0.66785237883503767,0.63094708759448626,0.59404179635393484,0.55713650511338353,0.52023121387283211,0.4833259226322808,0.44642063139172944,0.40951534015117808,0.37261004891062666,0.33570475767007529,0.29879946642952399,0.26189417518897262,0.22498888394842126,0.1880835927078699,0.1511783014673185,0.11427301022676715,7.7367718986215792E-2,4.046242774566474E-2,3.8439306358381505E-2,3.6416184971098269E-2,3.4393063583815033E-2,3.2369942196531797E-2,3.0346820809248564E-2,2.8323699421965328E-2,2.6300578034682096E-2,2.427745664739886E-2,2.225433526011562E-2,2.0231213872832384E-2,1.8208092485549145E-2,1.6184971098265909E-2,1.4161849710982673E-2,1.2138728323699435E-2,1.0115606936416197E-2,8.0924855491329613E-3,6.0693641618497227E-3,4.0462427745664858E-3,2.023121387283249E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lastbilar","PM avgas",1,0.87000000000000011,0.75690000000000013,0.65850300000000017,0.57289761000000006,0.49842092070000005,0.43362620100900001,0.37725479487782998,0.32821167154371211,0.28554415424302948,0.24842341419143565,0.21612837034654903,0.18803168220149763,0.16358756351530293,0.14232118025831356,0.12381942682473281,0.10772290133751752,9.3718924163640263E-2,8.1535464022367027E-2,7.0935853699459317E-2,6.1714192718529598E-2,5.3691347665120757E-2,4.6711472468655063E-2,4.0638981047729901E-2,3.5355913511525013E-2,3.0759644755026763E-2,2.9411764705882353E-2,2.2058823529411766E-2,1.6544117647058824E-2,1.2408088235294119E-2,9.3060661764705899E-3,6.9795496323529424E-3,5.2346622242647068E-3,3.9259966681985305E-3,2.9444975011488975E-3,2.2083731258616731E-3,1.6562798443962548E-3,1.2422098832971912E-3,9.316574124728932E-4,6.9874305935466988E-4,5.2405729451600238E-4,3.9304297088700178E-4,2.9478222816525139E-4,2.2108667112393852E-4,1.6581500334295388E-4,1.2436125250721541E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PM slitage",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT14/$E14","v":1},1,1,1,1,1,1,1,1,{"$f":"BC14/$E14","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]
[null,null,null,"NOx",1,0.91499999999999981,0.83722499999999989,0.76606087499999997,0.70094570062499995,0.64136531607187497,0.58684926420576566,0.5369670767482756,0.49132487522467222,0.44956226083057504,0.41134946865997624,0.37638476382387825,0.34439205889884861,0.31511873389244649,0.28833364151158852,0.26382528198310351,0.24140013301453972,0.22088112170830385,0.202106226363098,0.18492719712223468,0.16920838536684474,0.15482567261066293,0.14166549043875662,0.12962392375146231,0.11860589023258801,0.10852438956281804,0.10089686098654709,7.567264573991031E-2,5.6754484304932747E-2,4.2565863228699555E-2,3.1924397421524663E-2,2.3943298066143499E-2,1.7957473549607621E-2,1.3468105162205717E-2,1.0101078871654288E-2,7.5758091537407157E-3,5.6818568653055372E-3,4.2613926489791535E-3,3.1960444867343645E-3,2.3970333650507737E-3,1.7977750237880804E-3,1.34833126784106E-3,1.0112484508807951E-3,7.5843633816059634E-4,5.6882725362044717E-4,4.2662044021533538E-4,0,{"$f":"AZ15/$E15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CO2",1,0.96754478398314014,0.93508956796628018,0.90263435194942032,0.87017913593256035,0.8377239199157005,0.80526870389884053,0.77281348788198068,0.74035827186512071,0.70790305584826085,0.675447839831401,0.64299262381454114,0.61053740779768129,0.57808219178082143,0.54562697576396169,0.51317175974710183,0.48071654373024197,0.44826132771338212,0.41580611169652226,0.38335089567966241,0.35089567966280266,0.31844046364594281,0.28598524762908295,0.25353003161222309,0.22107481559536329,0.18861959957850344,0.15616438356164383,0.14835616438356164,0.14054794520547945,0.13273972602739725,0.12493150684931506,0.11712328767123287,0.10931506849315066,0.10150684931506847,9.3698630136986261E-2,8.5890410958904082E-2,7.8082191780821888E-2,7.0273972602739682E-2,6.2465753424657489E-2,5.4657534246575296E-2,4.6849315068493096E-2,3.904109589041091E-2,3.1232876712328713E-2,2.3424657534246524E-2,1.5616438356164332E-2,7.808219178082141E-3,0,{"$f":"AZ16/$E16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Körkostnad Personbilar",{"$f":"E18/$E18","v":1},{"$f":"F18/$E18","v":0.99139445029855977},{"$f":"G18/$E18","v":0.98278890059711965},0.97418335089567942,0.9655778011942393,0.95697225149279908,0.94836670179135896,0.93976115208991873,0.93115560238847861,0.92255005268703838,0.91394450298559837,0.90533895328415803,0.89673340358271802,0.88812785388127768,0.87952230417983768,0.87091675447839756,0.86231120477695733,0.85370565507551721,0.84510010537407698,0.83649455567263686,0.82788900597119663,0.81928345626975652,0.81067790656831629,0.80207235686687628,0.79346680716543594,0.78486125746399593,0.77625570776255703,0.77488584474885847,0.77351598173515979,0.77214611872146111,0.77077625570776243,0.76940639269406375,0.76803652968036507,0.76666666666666639,0.76529680365296771,0.76392694063926903,0.76255707762557035,0.76118721461187167,0.75981735159817287,0.75844748858447419,0.75707762557077551,0.75570776255707683,0.75433789954337815,0.75296803652967947,0.75159817351598079,0.75022831050228211,0.74885844748858443,0.74885844748858443,0.74885844748858443,0.74885844748858443,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,{"$f":"BR18/$E18","v":0.74885844748858421},0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421,0.74885844748858421]
[]
[null,null,null,"Körkostnad Lastbil",{"$f":"E20/$E20","v":1},{"$f":"F20/$E20","v":0.99909026584453642},{"$f":"G20/$E20","v":0.99818053168907284},0.99727079753360937,0.99636106337814578,0.99545132922268242,0.99454159506721884,0.99363186091175548,0.9927221267562919,0.99181239260082843,0.99090265844536485,0.98999292428990127,0.98908319013443791,0.98817345597897432,0.98726372182351096,0.98635398766804727,0.98544425351258391,0.98453451935712033,0.98362478520165697,0.98271505104619339,0.9818053168907297,0.98089558273526634,0.97998584857980275,0.97907611442433939,0.97816638026887581,0.97725664611341245,0.97634691195794987,0.97260183968462521,0.96885676741130067,0.96511169513797601,0.96136662286465147,0.95762155059132681,0.95387647831800226,0.95013140604467761,0.94638633377135306,0.94264126149802852,0.93889618922470397,0.93515111695137931,0.93140604467805477,0.92766097240473011,0.92391590013140557,0.92017082785808091,0.91642575558475636,0.91268068331143171,0.90893561103810716,0.9051905387647825,0.90144546649145851,0.90144546649145851,0.90144546649145851,0.90144546649145851,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,{"$f":"BS20/$E20","v":0.90144546649145874},0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874,0.90144546649145874]
[null,null,null,"Koldioxidvärdering Väg & bana",{"$f":"E21/$E21","v":1},{"$f":"F21/$E21","v":1.1020066889632107},{"$f":"G21/$E21","v":1.2040133779264215},1.306020066889632,1.4080267558528428,1.5100334448160537,1.6120401337792645,1.7140468227424754,1.8160535117056862,1.9180602006688969,2.0200668896321083,2.1220735785953191,2.2240802675585298,2.3260869565217406,2.4280936454849518,2.5301003344481625,2.6321070234113733,2.7341137123745844,2.8361204013377952,2.9381270903010059,3.0401337792642167,3.1421404682274279,3.2441471571906386,3.3461538461538494,3.4481605351170601,3.5501672240802713,3.6521739130434785,3.6586956521739133,3.6652173913043491,3.6717391304347839,3.6782608695652184,3.6847826086956541,3.691304347826089,3.6978260869565234,3.7043478260869591,3.710869565217394,3.7173913043478288,3.7239130434782641,3.730434782608699,3.7369565217391338,3.7434782608695691,3.750000000000004,3.7565217391304389,3.7630434782608746,3.769565217391309,3.7760869565217439,{"$f":"AY21/$E21","v":3.7826086956521738},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS21/$E21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"  ASEK 8 index","index":7,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,"Emissionsfaktorer",null,null,null,null,"CO2 värdering"]
[null,null,null,null,"Personbilar",null,null,null,"Lastbilar"]
[null,null,null,"År","PM avgas","PM slitage","NOx","CO2","PM avgas","PM slitage","NOx","CO2","Koldioxidvärdering Väg & bana",null,"Körkostnad Personbilar",null,null,"Avståndsberoende Körkostnad LBU/LBS"]
[null,null,null,2019,2300,1,6.5000000000000009,24.714285714285715,34,1,9.9111111111111114,6.4035087719298245,0.27380952380952378,null,1.2882352941176471,null,null,1.0242261103633918]
[null,null,null,2020,1966.5,1,6.0515000000000008,23.802197802197803,29.580000000000002,1,9.0686666666666653,6.1956815114709851,0.30173992673992672,null,1.2771493212669682,null,null,1.0232943368878766]
[null,null,null,2021,1681.3574999999998,1,5.6339465000000004,22.890109890109891,25.734600000000004,1,8.2978299999999994,5.9878542510121449,0.32967032967032966,null,1.2660633484162895,null,null,1.0223625634123614]
[null,null,null,2022,1437.5606624999998,1,5.2452041915000009,21.978021978021978,22.389102000000005,1,7.5925144499999995,5.7800269905533055,0.35760073260073255,null,1.2549773755656106,null,null,1.0214307899368464]
[null,null,null,2023,1229.1143664374999,1,4.8832851022865009,21.065934065934066,19.478518740000002,1,6.9471507217499999,5.5721997300944652,0.38553113553113549,null,1.2438914027149319,null,null,1.0204990164613312]
[null,null,null,2024,1050.8927833040623,1,4.5463384302287322,20.153846153846153,16.946311303800002,1,6.3566429104012503,5.3643724696356259,0.41346153846153849,null,1.232805429864253,null,null,1.0195672429858162]
[null,null,null,2025,898.51332972497335,1,4.23264107854295,19.241758241758241,14.743290834306,1,5.8163282630171445,5.1565452091767856,0.44139194139194143,null,1.2217194570135743,null,null,1.018635469510301]
[null,null,null,2026,768.22889691485227,1,3.9405888441234866,18.329670329670328,12.826663025846219,1,5.3219403606606877,4.9487179487179462,0.46932234432234443,null,1.2106334841628954,null,null,1.0177036960347861]
[null,null,null,2027,656.83570686219866,1,3.668688213878966,17.417582417582416,11.159196832486211,1,4.8695754300045291,4.740890688259106,0.49725274725274737,null,1.1995475113122167,null,null,1.0167719225592708]
[null,null,null,2028,561.5945293671798,1,3.4155487271213176,16.505494505494504,9.7085012442630028,1,4.4556615184541437,4.5330634278002666,0.52518315018315032,null,1.1884615384615378,null,null,1.0158401490837559]
[null,null,null,2029,480.1633226089387,1,3.1798758649499472,15.59340659340659,8.4463960825088122,1,4.0769302893855421,4.3252361673414272,0.55311355311355337,null,1.1773755656108591,null,null,1.0149083756082407]
[null,null,null,2030,410.53964083064255,1,2.9604644302684009,14.681318681318677,7.3483645917826665,1,3.7303912147877711,4.1174089068825879,0.58104395604395631,null,1.1662895927601802,null,null,1.0139766021327254]
[null,null,null,2031,351.01139291019939,1,2.7561923845798812,13.769230769230765,6.3930771948509193,1,3.4133079615308106,3.9095816464237485,0.60897435897435925,null,1.1552036199095015,null,null,1.0130448286572105]
[null,null,null,2032,300.11474093822045,1,2.5660151100438697,12.857142857142852,5.5619771595202998,1,3.1231767848006919,3.7017543859649091,0.6369047619047622,null,1.1441176470588226,null,null,1.0121130551816953]
[null,null,null,2033,256.5981035021785,1,2.3889600674508427,11.94505494505494,4.8389201287826609,1,2.857706758092633,3.4939271255060702,0.66483516483516525,null,1.1330316742081439,null,null,1.0111812817061803]
[null,null,null,2034,219.39137849436261,1,2.2241218227967345,11.032967032967028,4.2098605120409154,1,2.6148016836547594,3.2860998650472308,0.69276556776556819,null,1.1219457013574652,null,null,1.0102495082306651]
[null,null,null,2035,187.57962861268004,1,2.0706574170237602,10.120879120879115,3.662578645475596,1,2.3925435405441049,3.0782726045883915,0.72069597069597113,null,1.1108597285067863,null,null,1.0093177347551501]
[null,null,null,2036,160.38058246384145,1,1.9277820552491207,9.2087912087912027,3.1864434215637689,1,2.189177339597856,2.8704453441295521,0.74862637362637419,null,1.0997737556561076,null,null,1.0083859612796349]
[null,null,null,2037,137.12539800658445,1,1.7947650934369315,8.2967032967032903,2.7722057767604791,1,2.0030972657320381,2.6626180836707127,0.77655677655677713,null,1.0886877828054287,null,null,1.0074541878041199]
[null,null,null,2038,117.24221529562969,1,1.6709263019897831,7.3846153846153788,2.4118190257816168,1,1.832833998144815,2.4547908232118734,0.80448717948718007,null,1.07760180995475,null,null,1.0065224143286047]
[null,null,null,2039,100.24209407776338,1,1.5556323871524882,6.4725274725274664,2.0982825524300064,1,1.6770431083025057,2.2469635627530344,0.83241758241758301,null,1.0665158371040711,null,null,1.0055906408530895]
[null,null,null,2040,85.706990436487686,1,1.4482937524389665,5.560439560439554,1.8255058206141057,1,1.5344944440967927,2.0391363022941951,0.86034798534798607,null,1.0554298642533924,null,null,1.0046588673775745]
[null,null,null,2041,73.279476823196973,1,1.3483614835206779,4.6483516483516416,1.5881900639342721,1,1.4040624163485655,1.8313090418353557,0.88827838827838901,null,1.0443438914027134,null,null,1.0037270939020593]
[null,null,null,2042,62.653952683833417,1,1.2553245411577514,3.7362637362637292,1.3817253556228166,1,1.2847171109589375,1.6234817813765163,0.91620879120879195,null,1.0332579185520347,null,null,1.0027953204265443]
[null,null,null,2043,53.569129544677573,1,1.1687071478178666,2.8241758241758168,1.2021010593918504,1,1.1755161565274279,1.4156545209176772,0.94413919413919489,null,1.0221719457013558,null,null,1.0018635469510291]
[null,null,null,2044,45.801605760699324,1,1.0880663546184339,1.9120879120879046,1.0458279216709099,1,1.0755972832225966,1.2078272604588378,0.97206959706959795,null,1.0110859728506771,null,null,1.0009317734755141]
[null,null,null,2045,1,1,1,1,1,1,1,1,1,null,1,null,null,1]
[null,null,null,2046,0,1,0.8,0.95000000000000007,0.75,1,0.75,0.95,1.0017857142857143,null,0.99823529411764711,null,null,0.99616419919246291]
[null,null,null,2047,0,1,0.64000000000000012,0.90000000000000013,0.5625,1,0.56250000000000011,0.89999999999999991,1.0035714285714288,null,0.99647058823529411,null,null,0.99232839838492592]
[null,null,null,2048,0,1,0.51200000000000012,0.8500000000000002,0.42187500000000006,1,0.42187500000000006,0.85,1.0053571428571431,null,0.99470588235294111,null,null,0.98849259757738883]
[null,null,null,2049,0,1,0.40960000000000008,0.80000000000000016,0.31640625000000006,1,0.31640625,0.79999999999999993,1.0071428571428573,null,0.9929411764705881,null,null,0.98465679676985185]
[null,null,null,2050,0,1,0.32768000000000014,0.75000000000000022,0.23730468750000006,1,0.2373046875,0.74999999999999989,1.0089285714285718,null,0.9911764705882351,null,null,0.98082099596231476]
[null,null,null,2051,0,1,0.2621440000000001,0.70000000000000029,0.17797851562500003,1,0.177978515625,0.69999999999999984,1.0107142857142861,null,0.9894117647058821,null,null,0.97698519515477777]
[null,null,null,2052,0,1,0.2097152000000001,0.65000000000000036,0.13348388671875003,1,0.13348388671875,0.6499999999999998,1.0125000000000004,null,0.9876470588235291,null,null,0.97314939434724068]
[null,null,null,2053,0,1,0.16777216000000009,0.60000000000000042,0.10011291503906251,1,0.1001129150390625,0.59999999999999976,1.0142857142857149,null,0.9858823529411761,null,null,0.9693135935397037]
[null,null,null,2054,0,1,0.13421772800000009,0.55000000000000038,7.5084686279296889E-2,1,7.5084686279296875E-2,0.54999999999999982,1.0160714285714292,null,0.9841176470588231,null,null,0.96547779273216661]
[null,null,null,2055,0,1,0.10737418240000009,0.50000000000000033,5.6313514709472663E-2,1,5.6313514709472663E-2,0.49999999999999978,1.0178571428571435,null,0.9823529411764701,null,null,0.96164199192462962]
[null,null,null,2056,0,1,8.5899345920000064E-2,0.45000000000000034,4.2235136032104499E-2,1,4.2235136032104499E-2,0.44999999999999973,1.019642857142858,null,0.98058823529411709,null,null,0.95780619111709253]
[null,null,null,2057,0,1,6.8719476736000054E-2,0.40000000000000036,3.1676352024078369E-2,1,3.1676352024078369E-2,0.39999999999999969,1.0214285714285722,null,0.97882352941176398,null,null,0.95397039030955555]
[null,null,null,2058,0,1,5.497558138880005E-2,0.35000000000000037,2.3757264018058777E-2,1,2.375726401805878E-2,0.3499999999999997,1.0232142857142865,null,0.97705882352941098,null,null,0.95013458950201846]
[null,null,null,2059,0,1,4.3980465111040042E-2,0.30000000000000032,1.7817948013544083E-2,1,1.7817948013544086E-2,0.29999999999999966,1.025000000000001,null,0.97529411764705798,null,null,0.94629878869448147]
[null,null,null,2060,0,1,3.5184372088832037E-2,0.25000000000000033,1.336346101015806E-2,1,1.3363461010158062E-2,0.24999999999999967,1.0267857142857153,null,0.97352941176470498,null,null,0.94246298788694438]
[null,null,null,2061,0,1,2.8147497671065631E-2,0.20000000000000032,1.0022595757618546E-2,1,1.0022595757618548E-2,0.19999999999999965,1.0285714285714296,null,0.97176470588235198,null,null,0.9386271870794074]
[null,null,null,2062,0,1,2.2517998136852506E-2,0.1500000000000003,7.5169468182139099E-3,1,7.5169468182139107E-3,0.14999999999999966,1.0303571428571441,null,0.96999999999999897,null,null,0.93479138627187031]
[null,null,null,2063,0,1,1.8014398509482006E-2,0.1000000000000003,5.6377101136604324E-3,1,5.6377101136604324E-3,9.9999999999999672E-2,1.0321428571428584,null,0.96823529411764597,null,null,0.93095558546433332]
[null,null,null,2064,0,1,1.4411518807585604E-2,5.0000000000000301E-2,4.2282825852453243E-3,1,4.2282825852453243E-3,4.9999999999999677E-2,1.0339285714285726,null,0.96647058823529297,null,null,0.92711978465679623]
[null,null,null,2065,0,1,0,0,0,1,0,0,1.0357142857142856,null,0.96470588235294119,null,null,0.9232839838492598]

{"sheet":"SEK Resultat","index":8,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Resultatsammanställning"]
[]
[null,"HUVUDKALKYL"]
[null,null,"mkr/år vid år 1","UA (mkr)",null,null,"Till SEB ","Enheter, 2045","per år 2045","Nuvärde, mkr"]
[null,"Investeringskostnad (I)",null,{"$f":"-Diskontering!B59","v":-39.399880369154751},null,null,"D plankorsning, antal",null,{"$f":"Kvantiteter!$D$43","v":-1.7877350400000002E-3}]
[null,"Reinvesteringskostnad (R)",null,{"$f":"-Diskontering!B89","v":-2.7219870609926429},null,null,"MAS plankorsning, antal",null,{"$f":"Kvantiteter!$D$44","v":-4.5839359999999997E-5}]
[null,"Drift- och underhållskostnad (DU)",{"$f":"-Diskontering!B170","v":-9.2952091310310028E-2},{"$f":"-Diskontering!B171","v":-2.2984836865395},null,null,"AS-MAS övrigt, antal",null,{"$f":"Kvantiteter!$D$45","v":-2.2919680000000001E-4}]
[null,null,null,null,null,null,"EAS övrigt, antal",null,{"$f":"Kvantiteter!$D$46","v":-1.2835020800000001E-3}]
[null,"Skattefinansieringskostnad",null,{"$f":"-(Diskontering!B71+Diskontering!B100+Diskontering!B178+Diskontering!B417)","v":-7.6224215885834861},null,null,"Trafiksäkerhetskostnad plankorsning, mkr",null,{"$f":"-Diskontering!P185","v":0.14412922708622758},{"$f":"'SEK Resultat'!$D$25","v":4.5214546534781608}]
[null,null,null,null,null,null,"D övrigt, antal",null,{"$f":"Kvantiteter!$B$87","v":-1.2242079571694899E-3}]
[null,"Tidskostnader för personer Pb/Lb/GC",null,null,null,null,"MAS övrigt, antal",null,{"$f":"Kvantiteter!$B$88","v":-9.6201288309159146E-3}]
[null,"I korsning",{"$f":"-(Diskontering!B201+Diskontering!B202)","v":-0.382059031208624},{"$f":"-Diskontering!B203","v":-14.680135215952745},null,null,"AS-MAS övrigt, antal",null,{"$f":"Kvantiteter!$B$89","v":-4.9300768822065147E-2}]
[null,"Vid omledning",{"$f":"-(Diskontering!B208+Diskontering!B209)","v":6.8524591433091668},{"$f":"-Diskontering!B210","v":196.68788697959809},null,null,"EAS övrigt, antal",null,{"$f":"Kvantiteter!$B$90","v":-0.32430394368636534}]
[null,null,null,null,null,null,"Trafiksäkerhetskostnad övrigt, mkr",null,{"$f":"-(Diskontering!P191+Diskontering!P192)","v":1.5525229247572143},{"$f":"'SEK Resultat'!$D$26","v":52.784432129930515}]
[null,"Tidskostnader för gods (varuvärde)",null,null,null,null,"Restid, ktim, Pb/Lb/GC",null,{"$f":"Kvantiteter!$B$157/1000","v":-39.814539898439378},{"$f":"'SEK Resultat'!$D$13+'SEK Resultat'!$D$14","v":182.00775176364533}]
[null,"I korsning",{"$f":"-Diskontering!B217","v":-1.9355466945992418E-2},{"$f":"-Diskontering!B218","v":-0.66764892778883189},null,null,"Tidskostnad gods, mkr",null,{"$f":"-(Diskontering!P217+Diskontering!P222)","v":0.18827215494548469},{"$f":"'SEK Resultat'!$D$17+'SEK Resultat'!$D$18","v":6.6760116138958576}]
[null,"Vid omledning",{"$f":"-Diskontering!B222","v":0.27444359056830703},{"$f":"-Diskontering!B223","v":7.3436605416846898},null,null,"CO2, kton, trafiköppningsåret",null,{"$f":"(Diskontering!B287+Diskontering!B296+Diskontering!B342+Diskontering!B348+Diskontering!B392+Diskontering!B398)/1000000","v":-3.0916414446042657E-2}]
[null,null,null,null,null,null,"CO2, kton, 2045",null,{"$f":"(Diskontering!P287+Diskontering!P296+Diskontering!P342+Diskontering!P348+Diskontering!P392+Diskontering!P398)/1000000","v":-7.5961865080924834E-3}]
[null,"Fordonskostnader, Pb/Lb/GC",null,null,null,null,"CO2, kton, akumulerat",null,{"$f":"(Diskontering!BU290+Diskontering!BU296+Diskontering!BU342+Diskontering!BU348+Diskontering!BU392+Diskontering!BU398)/1000000","v":-0.36100827898289217},{"$f":"D34+D35+D36","v":1.4320908338065217}]
[null,"I korsning",{"$f":"-(Diskontering!B231+Diskontering!B232)","v":0},{"$f":"-(Diskontering!B233)","v":0},null,null,"Kväveoxid, Nox, ton",null,{"$f":"-(Diskontering!P251+Diskontering!P270+Diskontering!P303+Diskontering!P322+Diskontering!P354+Diskontering!P373)/1000","v":1.0258269523747261E-2},{"$f":"-(Diskontering!B254+Diskontering!B273+Diskontering!B306+Diskontering!B325+Diskontering!B357+Diskontering!B376)","v":4.6420940819587406E-2}]
[null,"Vid omledning",{"$f":"-(Diskontering!B240+Diskontering!B241)","v":3.2337319659028672},{"$f":"-(Diskontering!B243)","v":83.853699636361043},null,null,"Avgaspartiklar, PM2,5, ton",null,{"$f":"-(Diskontering!P257+Diskontering!P276+Diskontering!P309+Diskontering!P328+Diskontering!P360+Diskontering!P379)/1000","v":1.7307000944649607E-5},{"$f":"-(Diskontering!B260+Diskontering!B279+Diskontering!B312+Diskontering!B331+Diskontering!B363+Diskontering!B382)","v":6.3929282904207378E-3}]
[null,null,null,null,null,null,"Slitagepartiklar, PM10, ton ",null,{"$f":"-(Diskontering!P263+Diskontering!P282+Diskontering!P315+Diskontering!P334+Diskontering!P366+Diskontering!P385)/1000","v":9.0063749999999998E-2},{"$f":"-(Diskontering!B266+Diskontering!B285+Diskontering!B318+Diskontering!B337+Diskontering!B369+Diskontering!B388)","v":4.4486285881268834}]
[null,"Trafiksäkerhetskostnader, extern kostnad, Pb/Lb/GC",null,null,null,null,"Vägslitage, mkr",null,{"$f":"-(Diskontering!P409)","v":0.18583157191570665},{"$f":"'SEK Resultat'!$D$39","v":6.3082431737694433}]
[null,"I korsning",{"$f":"-Diskontering!B185","v":0.11557226182841236},{"$f":"-Diskontering!B186","v":4.5214546534781608},null,null,"Drift och underhåll, jvg (mkr/år, 2045)",null,{"$f":"-(Diskontering!P168)","v":-0.11860997561930631},{"$f":"'SEK Resultat'!$D$8","v":-2.2984836865395}]
[null,"Vid omledning",{"$f":"-(Diskontering!B191+Diskontering!B192)","v":1.8433222705398691},{"$f":"-Diskontering!B193","v":52.784432129930515},null,null,"Investeringskostnad (nuvärde mkr)",null,null,{"$f":"'SEK Resultat'!$D$6","v":-39.399880369154751}]
[null,null,null,null,null,null,"Reinvesteringskostnad, jvg (nuvärde mkr)",null,null,{"$f":"'SEK Resultat'!$D$7","v":-2.7219870609926429}]
[null,"Emissioner, luftföroreningar Pb/Lb extern kostnad",null,null,null,null,"Fordonskostnader, Pb/GC (mnkr/år 2045)",null,{"$f":"-(Diskontering!P231+Diskontering!P240+Diskontering!P242)","v":0.26851095103553246},{"$f":"-(SUM(Diskontering!B231:BS231)+SUM(Diskontering!B240:BS240)+SUM(Diskontering!B242:BS242))","v":9.7237591294677763}]
[null,"Bakom bom",{"$f":"-(Diskontering!B284+Diskontering!B278+Diskontering!B272+Diskontering!B265+Diskontering!B259+Diskontering!B253)","v":0},{"$f":"-(Diskontering!B254+Diskontering!B260+Diskontering!B266+Diskontering!B273+Diskontering!B279+Diskontering!B285)","v":0},null,null,"Fordonskostnader, Lb (mnkr/år 2045)",null,{"$f":"-(Diskontering!P232+Diskontering!P241)","v":2.148246684863703},{"$f":"-(SUM(Diskontering!B232:BS232)+SUM(Diskontering!B241:BS241))","v":74.129940506893234}]
[null,"Vid fri passage av korsning",{"$f":"-(Diskontering!B336+Diskontering!B330+Diskontering!B324+Diskontering!B317+Diskontering!B311+Diskontering!B305)","v":0},{"$f":"-(Diskontering!B306+Diskontering!B312+Diskontering!B318+Diskontering!B325+Diskontering!B331+Diskontering!B337)","v":0},null,null,"Förändrat trafikarbete Pb, Mfkm/år, trafikstartsåret",null,{"$f":"Kvantiteter!B271/1000000","v":-0.38324999999999998}]
[null,"Vid omledning",{"$f":"-(Diskontering!B356+Diskontering!B362+Diskontering!B368+Diskontering!B375+Diskontering!B381+Diskontering!B387)","v":0.15347047017819271},{"$f":"-(Diskontering!B388+Diskontering!B382+Diskontering!B376+Diskontering!B369+Diskontering!B363+Diskontering!B357)","v":4.501442457236891},null,null,"Förändrat trafikarbete Lb, Mfkm/år, trafikstartsåret",null,{"$f":"Kvantiteter!B272/1000000","v":-0.38324999999999998}]
[null,null,null,null,null,null,"ASEK omgång",null,"ASEK 8"]
[null,"(Emissioner, CO2 ej med i summa effekter pga redan internaliserad) ",null,null,null,null,"Kalkylränta, %",null,{"$f":"Kalkylvärden!B4","v":3.5}]
[null,"Bakom bom",{"$f":"-(Diskontering!B298+Diskontering!B292)","v":0},{"$f":"-(Diskontering!B293+Diskontering!B299)","v":0}]
[null,"Vid fri passage av korsning",{"$f":"-(Diskontering!B350+Diskontering!B344)","v":0},{"$f":"-(Diskontering!B345+Diskontering!B351)","v":0}]
[null,"Vid omledning",{"$f":"-(Diskontering!B394+Diskontering!B400)","v":0.10265648424737421},{"$f":"-(Diskontering!B395+Diskontering!B401)","v":1.4320908338065217}]
[]
[null,"Vägslitage Pb/Lb, extern kostnad"]
[null,"Vid omledning",{"$f":"-Diskontering!B409","v":0.21209880677653825},{"$f":"-Diskontering!B410","v":6.3082431737694433}]
[]
[null,"Summa nuvärde effekter",{"$f":"C8+C13+C14+C17+C18+C21+C22+C25+C26+C29+C30+C31+C39","v":12.190731919638425},{"$f":"D13+D14+D17+D18+D21+D22+D25+D26+D29+D30+D31+D10","v":326.72237066596426}]
[null,"Nettonuvärde (NNV)",null,{"$f":"D41+D6+D7+D8+D39","v":288.61026272304679}]
[null,"NNK",null,{"$f":"D42/ABS(D6+D7+D8+D39)","v":7.5726659662938047}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"KÄNSLIGHETSANALYSER"]
[]
[null,"Nedanstående känslighetsanalyser ska göras enligt  ASEK. Vissa av dem görs automatiskt i Seb-it baserat på kalkylsammanställningen för huvudanalysen. Några av dem måste dock göras i verktyget så som +-20% efterfrågan, åktidsvärde 95 kr/tim. "]
[]
[]
[null,"Indata (faktor %) för känslighetsanalyser investeringskostnader, luftföroreningar och trafiksäkerhet",null,null,null,1.3,0.5,1.5,0.75,1.25]
[]
[]
[null,null,"-20% efterfrågan 2045","+20% efterfrågan 2045","Hög värdering CO2","Högre investeringskostnad","-50% luftföroreningar","50% luftföroreningar","-25% trafiksäkerhet","25% trafiksäkerhet","Åktidsvärde 95 kr/tim"]
[null,"Investeringskostnad",{"$f":"D6","v":-39.399880369154751},{"$f":"D6","v":-39.399880369154751},{"$f":"$D6","v":-39.399880369154751},{"$f":"$D6*F67","v":-51.219844479901177},{"$f":"$D6","v":-39.399880369154751},-39.399880369154751,-39.399880369154751,-39.399880369154751,-39.399880369154751]
[null,"Reinvestering",{"$f":"D7","v":-2.7219870609926429},{"$f":"D7","v":-2.7219870609926429},{"$f":"$D7","v":-2.7219870609926429},{"$f":"$D7","v":-2.7219870609926429},-2.7219870609926429,-2.7219870609926429,-2.7219870609926429,-2.7219870609926429,-2.7219870609926429]
[null,"Drift och underhåll",{"$f":"D8","v":-2.2984836865395},{"$f":"D8","v":-2.2984836865395},{"$f":"$D8","v":-2.2984836865395},{"$f":"$D8","v":-2.2984836865395},-2.2984836865395,-2.2984836865395,-2.2984836865395,-2.2984836865395,-2.2984836865395]
[]
[null,"Skattefinansieringskostnad",{"$f":"-(Diskontering!B71+Diskontering!B100+Diskontering!B178+Diskontering!B708)","v":-7.760597069795562},{"$f":"-(Diskontering!B71+Diskontering!B100+Diskontering!B178+Diskontering!B990)","v":-7.4953535248473555},{"$f":"$D10","v":-7.6224215885834861},{"$f":"-(Diskontering!B71*F67)+Diskontering!B100+Diskontering!B178+Diskontering!B417","v":-10.501523381227695},-7.6224215885834861,-7.6224215885834861,-7.6224215885834861,-7.6224215885834861,-7.6224215885834861]
[]
[null,"Tidskostnader för personer Pb/Lb/GC",null,null,null,null,null,null,null,null,null,null,"Kontroll av tillämpat kalkylvärde"]
[null,"I korsning",{"$f":"-Diskontering!B484","v":-11.357274745540208},{"$f":"-Diskontering!B766","v":-18.211048332289618},{"$f":"$D13","v":-14.680135215952745},-14.680135215952745,-14.680135215952745,-14.680135215952745,-14.680135215952745,-14.680135215952745,-14.680135215952745,"Kalkylvärde för åktidsvärde",{"$f":"Kalkylvärden!D45","v":85.75},"Kr/tim"]
[null,"Vid omledning",{"$f":"-Diskontering!B491","v":180.55564475196479},{"$f":"-Diskontering!B773","v":211.52512902183895},196.68788697959809,196.68788697959809,196.68788697959809,196.68788697959809,196.68788697959809,196.68788697959809,196.68788697959809,"Ska vara 95 kr/tim i KA"]
[]
[null,"Tidskostnader för gods (varuvärde)"]
[null,"I korsning",{"$f":"-Diskontering!B499","v":-0.51319640281521428},{"$f":"-Diskontering!B781","v":-0.83239063487686094},{"$f":"$D17","v":-0.66764892778883189},-0.66764892778883189,-0.66764892778883189,-0.66764892778883189,-0.66764892778883189,-0.66764892778883189,-0.66764892778883189]
[null,"Vid omledning",{"$f":"-Diskontering!B504","v":6.5521660749337967},{"$f":"-Diskontering!B786","v":8.0708498836066767},7.3436605416846898,7.3436605416846898,7.3436605416846898,7.3436605416846898,7.3436605416846898,7.3436605416846898,7.3436605416846898]
[]
[null,"Fordonskostnader, Pb/Lb/GC"]
[null,"I korsning",{"$f":"-Diskontering!B514","v":0},{"$f":"-Diskontering!B796","v":0},{"$f":"$D21","v":0},0,0,0,0,0,0]
[null,"Vid omledning",{"$f":"-Diskontering!B523","v":74.981351100179481},{"$f":"-Diskontering!B805","v":92.000338724910534},83.853699636361043,83.853699636361043,83.853699636361043,83.853699636361043,83.853699636361043,83.853699636361043,83.853699636361043]
[]
[null,"Trafiksäkerhetskostnader, extern kostnad, Pb/Lb/GC"]
[null,"I korsning",{"$f":"-Diskontering!B467","v":3.4597710457877571},{"$f":"-Diskontering!B749","v":5.6561519538134855},{"$f":"$D25","v":4.5214546534781608},4.5214546534781608,4.5214546534781608,4.5214546534781608,{"$f":"$D25*I67","v":3.3910909901086206},{"$f":"$D25*J67","v":5.6518183168477005},{"$f":"$D25","v":4.5214546534781608}]
[null,"Vid omledning",{"$f":"-Diskontering!B474","v":48.526030268387281},{"$f":"-Diskontering!B756","v":56.700994889236128},52.784432129930515,52.784432129930515,52.784432129930515,52.784432129930515,{"$f":"$D26*I67","v":39.588324097447888},{"$f":"$D26*J67","v":65.980540162413149},{"$f":"$D26","v":52.784432129930515}]
[]
[null,"Emissioner, luftföroreningar Pb/Lb extern kostnad"]
[null,"Bakom bom",{"$f":"-(Diskontering!B534+Diskontering!B540+Diskontering!B546+Diskontering!B553+Diskontering!B559+Diskontering!B565)","v":0},{"$f":"-(Diskontering!B817+Diskontering!B823+Diskontering!B829+Diskontering!B836+Diskontering!B842+Diskontering!B848)","v":0},{"$f":"$D29","v":0},0,{"$f":"$D29*G67","v":0},{"$f":"$D29*H67","v":0},{"$f":"$D29","v":0},0,0]
[null,"Vid fri passage av korsning",{"$f":"-(Diskontering!B590+Diskontering!B596+Diskontering!B602+Diskontering!B609+Diskontering!B615+Diskontering!B621)","v":0},{"$f":"-(Diskontering!B872+Diskontering!B878+Diskontering!B884+Diskontering!B891+Diskontering!B897+Diskontering!B903)","v":0},0,0,{"$f":"$D30*G67","v":0},{"$f":"$D30*H67","v":0},0,0,0]
[null,"Vid omledning",{"$f":"-(Diskontering!B645+Diskontering!B651+Diskontering!B657+Diskontering!B664+Diskontering!B670+Diskontering!B676)","v":4.0093832435680206},{"$f":"-(Diskontering!B927+Diskontering!B933+Diskontering!B939+Diskontering!B946+Diskontering!B952+Diskontering!B958)","v":4.9538943659348096},4.501442457236891,4.501442457236891,{"$f":"$D31*G67","v":2.2507212286184455},{"$f":"$D31*H67","v":6.7521636858553364},4.501442457236891,4.501442457236891,4.501442457236891]
[]
[null,"Ointernaliserad extern kostnad vid högre CO2 värdering",null,null,{"$f":"(D34+D35+D36)*0.4","v":0.57283633352260865}]
[]
[null,"Vägslitage Pb/Lb, extern kostnad"]
[null,"Vid omledning",{"$f":"-Diskontering!B701","v":5.61736576770907},{"$f":"-Diskontering!B983","v":6.9435834924500961},{"$f":"$D39","v":6.3082431737694433},6.3082431737694433,6.3082431737694433,6.3082431737694433,6.3082431737694433,6.3082431737694433,6.3082431737694433]
[]
[null,"Summa nuvärde effekter",{"$f":"C78+C79+C82+C83+C86+C87+C90+C91+C94+C95+C96+C75","v":298.45327826667017},{"$f":"D78+D79+D82+D83+D86+D87+D90+D91+D94+D95+D96+D75","v":352.36856634732675},{"$f":"E78+E79+E82+E83+E86+E87+E90+E91+E94+E95+E96+E75+E98","v":327.29520699948688},{"$f":"F78+F79+F82+F83+F86+F87+F90+F91+F94+F95+F96+F75","v":323.84326887332008},{"$f":"G78+G79+G82+G83+G86+G87+G90+G91+G94+G95+G96+G75","v":324.47164943734583},{"$f":"H78+H79+H82+H83+H86+H87+H90+H91+H94+H95+H96+H75","v":328.97309189458275},{"$f":"I78+I79+I82+I83+I86+I87+I90+I91+I94+I95+I96+I75","v":312.39589897011217},341.04884236181647,326.72237066596426]
[null,"Nettonuvärde (NNV)",{"$f":"C103+C71+C101+C73+C72","v":259.65029291769235},{"$f":"D103+D71+D101+D73+D72","v":314.89179872308995},{"$f":"E103+E71+E101+E73+E72","v":289.1830990565694},273.9111968196562,286.35954149442836,290.86098395166528,{"$f":"I103+I71+I101+I73+I72","v":274.2837910271947},{"$f":"J103+J71+J101+J73+J72","v":302.93673441889899},288.61026272304679]
[null,"NNK",{"$f":"(C104)/ABS(C71+C72+C73+C101)","v":6.6915030011867946},{"$f":"(D104)/ABS(D71+D72+D73+D101)","v":8.402320122172025},{"$f":"(E104)/ABS(E71+E72+E73+E101)","v":7.5876962641293533},{"$f":"(F104)/ABS(F71+F72+F73+F101)","v":5.4856765512409238},7.5136106856992635,7.6317212468883469,7.1967625469051519,7.9485693856824602,7.5726659662938047]

{"sheet":"2. Samhällsekonomisk analys","index":9,"n_rows":298,"n_cols":68,"rows_kept":298,"cut":false,"hidden":false,"merged":[[297,0,297,7],[297,8,297,13],[297,16,297,26],[295,0,295,7],[295,8,295,13],[295,16,295,26],[296,0,296,7],[296,8,296,13],[296,16,296,26],[293,0,293,7],[293,8,293,13],[293,16,293,26],[294,0,294,7],[294,8,294,13],[294,16,294,26],[290,8,290,13],[290,16,290,26],[291,0,291,7],[291,8,291,13],[291,16,291,26],[292,0,292,7],[292,8,292,13],[292,16,292,26],[288,0,288,7],[288,8,288,13],[288,16,288,26],[289,0,289,7],[289,8,289,13],[289,16,289,26],[286,0,286,7],[286,8,286,13],[286,16,286,26],[287,0,287,7],[287,8,287,13],[287,16,287,26],[284,0,284,7],[284,8,284,13],[284,16,284,26],[285,0,285,7],[285,8,285,13],[285,16,285,26],[279,0,279,7],[279,8,279,13],[279,14,279,19],[282,0,282,20],[283,0,283,7],[283,8,283,13],[277,0,277,7],[277,8,277,13],[277,14,277,19],[278,0,278,7],[278,8,278,13],[278,14,278,19],[250,37,250,63],[251,0,251,25],[251,31,251,35],[251,37,251,45],[251,46,251,51],[251,52,251,63],[250,0,250,5],[250,6,250,17],[250,18,250,21],[250,22,250,25],[250,26,250,30],[250,31,250,35],[249,6,249,17],[249,18,249,21],[249,22,249,25],[249,26,249,30],[249,37,249,45],[249,46,249,51],[248,6,248,17],[248,18,248,21],[248,22,248,25],[248,26,248,30],[248,37,248,45],[248,46,248,51],[247,6,247,17],[247,18,247,21],[247,22,247,25],[247,26,247,30],[247,37,247,45],[247,46,247,51],[243,46,243,51],[242,6,242,17],[242,18,242,21],[242,22,242,25],[242,26,242,30],[242,37,242,45],[242,46,242,51],[241,6,241,17],[241,18,241,21],[241,22,241,25],[241,26,241,30],[241,37,241,45],[241,46,241,51],[246,6,246,17],[246,18,246,21],[246,22,246,25],[246,26,246,30],[246,37,246,45],[246,46,246,51],[245,6,245,17],[245,18,245,21],[245,22,245,25],[245,26,245,30],[245,37,245,45],[245,46,245,51],[244,6,244,17],[244,18,244,21],[244,22,244,25],[244,26,244,30],[244,37,244,45],[244,46,244,51],[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],[240,6,240,17],[240,18,240,21],[240,22,240,25],[240,26,240,30],[240,37,240,45],[239,6,239,17],[239,18,239,21],[239,22,239,25],[239,26,239,30],[239,37,239,45],[237,22,237,25],[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],[243,6,243,17],[233,37,233,45],[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],[235,46,235,51],[235,52,249,63],[236,6,236,17],[236,18,236,21],[236,22,236,25],[236,26,236,30],[236,37,236,45],[236,46,236,51],[237,6,237,17],[237,18,237,21],[234,37,234,45],[234,46,234,51],[234,52,234,63],[240,46,240,51],[239,46,239,51],[237,46,237,51],[238,46,238,51],[243,18,243,21],[243,22,243,25],[243,26,243,30],[243,37,243,45],[220,46,233,51],[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],[228,6,228,17],[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],[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],[227,22,227,25],[227,26,227,30],[227,37,227,45],[232,6,232,17],[232,18,232,21],[232,22,232,25],[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],[203,46,217,51],[215,37,215,45],[216,6,216,17],[216,18,216,21],[216,22,216,25],[216,26,216,30],[216,37,216,45],[213,6,213,17],[213,18,213,21],[213,22,213,25],[213,26,213,30],[213,37,213,45],[214,6,214,17],[214,18,214,21],[214,22,214,25],[214,26,214,30],[214,37,214,45],[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],[224,22,224,25],[224,26,224,30],[224,37,224,45],[225,6,225,17],[225,18,225,21],[225,22,225,25],[225,26,225,30],[225,37,225,45],[222,37,222,45],[223,6,223,17],[223,18,223,21],[223,22,223,25],[223,26,223,30],[223,37,223,45],[220,37,220,45],[232,26,232,30],[232,37,232,45],[233,6,233,17],[233,18,233,21],[233,22,233,25],[233,26,233,30],[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],[211,6,211,17],[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],[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],[215,6,215,17],[215,18,215,21],[215,22,215,25],[215,26,215,30],[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],[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],[188,3,202,5],[192,18,192,21],[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],[205,18,205,21],[205,22,205,25],[205,26,205,30],[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],[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],[196,26,196,30],[196,37,196,45],[197,6,197,17],[197,18,197,21],[197,22,197,25],[197,26,197,30],[197,37,197,45],[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],[193,6,193,17],[193,18,193,21],[193,22,193,25],[193,26,193,30],[193,37,193,45],[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],[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],[188,6,188,17],[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],[196,6,196,17],[196,18,196,21],[196,22,196,25],[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],[192,22,192,25],[192,26,192,30],[192,37,192,45],[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],[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],[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],[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],[142,37,142,45],[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],[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],[130,6,130,17],[130,18,130,21],[130,22,130,25],[130,26,130,30],[130,37,130,45],[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],[126,6,126,17],[126,18,126,21],[126,22,126,25],[126,26,126,30],[126,37,126,45],[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],[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],[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],[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],[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],[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],[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],[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],[110,6,110,17],[110,18,110,21],[110,22,110,25],[110,26,110,30],[110,37,110,45],[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],[106,6,106,17],[106,18,106,21],[106,22,106,25],[106,26,106,30],[106,37,106,45],[93,6,93,17],[93,18,93,21],[93,22,93,25],[93,26,93,30],[93,37,93,45],[90,31,111,35],[90,37,90,45],[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],[102,26,102,30],[102,37,102,45],[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],[89,6,89,17],[89,18,89,21],[89,22,89,25],[89,26,89,30],[89,37,89,45],[90,3,111,5],[90,6,90,17],[90,18,90,21],[90,22,90,25],[90,26,90,30],[94,6,94,17],[94,18,94,21],[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],[92,18,92,21],[92,22,92,25],[92,26,92,30],[92,37,92,45],[87,6,87,17],[87,18,87,21],[87,22,87,25],[87,26,87,30],[87,37,87,45],[88,6,88,17],[88,18,88,21],[88,22,88,25],[88,26,88,30],[88,37,88,45],[85,6,85,17],[85,18,85,21],[85,22,85,25],[85,26,85,30],[85,37,85,45],[86,6,86,17],[86,18,86,21],[86,22,86,25],[86,26,86,30],[86,37,86,45],[83,6,83,17],[83,18,83,21],[83,22,83,25],[83,26,83,30],[83,37,83,45],[84,6,84,17],[84,18,84,21],[84,22,84,25],[84,26,84,30],[84,37,84,45],[81,6,81,17],[81,18,81,21],[81,22,81,25],[81,26,81,30],[81,37,81,45],[82,6,82,17],[82,18,82,21],[82,22,82,25],[82,26,82,30],[82,37,82,45],[79,6,79,17],[79,18,79,21],[79,22,79,25],[79,26,79,30],[79,37,79,45],[80,6,80,17],[80,18,80,21],[80,22,80,25],[80,26,80,30],[80,37,80,45],[77,6,77,17],[77,18,77,21],[77,22,77,25],[77,26,77,30],[77,37,77,45],[78,6,78,17],[78,18,78,21],[78,22,78,25],[78,26,78,30],[78,37,78,45],[75,26,75,30],[75,37,75,45],[76,6,76,17],[76,18,76,21],[76,22,76,25],[76,26,76,30],[76,37,76,45],[73,6,73,17],[73,18,73,21],[73,22,73,25],[73,26,73,30],[73,37,73,45],[74,6,74,17]],"merged_total":1216,"flags":["merged_cut"]}
["Samlad effektbedömning version 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Basprognoser 2024-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS hämtas inte av SEB IT idag!",null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["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,"Upprätaren skriver in, värden: JA eller NEJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS hämtas inte av SEB IT idag!"]
["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,"Basprognoser 2024-04-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS hämtas inte av SEB IT idag!",null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["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,"Upprätaren skriver in, värden: JA eller NEJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS hämtas inte av SEB IT idag!"]
["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,{"$f":"'SEK Resultat'!I32","v":"ASEK 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS hämtas inte av SEB IT idag!",null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Avvikelse från ASEK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upprätaren skriver in, värden: JA eller NEJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS hämtas inte av SEB IT idag!"]
["Prisnivå för kalkylvärden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B3","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["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,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["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,{"$f":"Kalkylvärden!B7","v":2045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Diskonteringsår",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!B6","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Trafikstartår",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B26","v":2031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Byggtid, antal år (projektspecifik)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B25","v":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,"Fråga till EVA: kommer automatisk gissar vi?"]
["Kalkylperiod",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B24","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Kalkylverktyg - samhällsekonomi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kalkylvärden!D1","v":"Plankorsningsmodellen 2024 1.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["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,{"$f":"'Om kalkylen'!B48","v":"2024-01-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Trafiktillväxttal Personbil period basår-prognosår1, faktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B27","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namn och tillväxttal hämtas för de rader som har tillväxttal. Samkalk har 6 som default. Övriga har 4.",null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Trafiktillväxttal Personbil period basår-prognosår2, faktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B28","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Trafiktillväxttal Lastbil period basår-prognosår1, faktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B27","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Trafiktillväxttal Lastbil period basår-prognosår2, faktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indata!B28","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fråga till EVA: kommer automatisk gissar vi?"]
["Trafiktillväxttal persontrafik på järnväg period t o m 2045",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B9","v":2.4137596028845465}]
["Trafiktillväxttal persontrafik på järnväg period efter 2045",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B10","v":0}]
["Trafiktillväxttal godstrafik på järnväg period t o m 2045",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Diskontering!B9","v":2.4137596028845465}]
["Trafiktillväxttal godstrafik på järnväg period efter 2045",null,null,null,null,null,null,null,null,null,null,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",null,null,null,null,null,null,null,null,null,null,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"]
["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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denna importeras och skriver över i SEB, även om den är tom. Bör inte hämtas i version 2024!"]
[]
[]
["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,"Omräknad investeringskostnad (mnkr)",null,null,null,null,null,null,null,null,"Netto-nuvärde (mnkr)",null,null,null,null,null,"NNK",null,null,null,null,"Övriga \"utgifter\" (mnkr)","Summa nyttor (mnkr)"]
[]
[]
[]
[]
[]
[]
["Enhetligt tidsvärde på privata resor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Länk behövs"]
["Trafiktillväxt +20%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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'!D72+'SEK Resultat'!D73+'SEK Resultat'!D101)","v":1.9231127449179537},{"$f":"'SEK Resultat'!D103","v":352.36856634732675},null,"Länk behövs"]
["Trafiktillväxt -20%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('SEK Resultat'!C72+'SEK Resultat'!C73+'SEK Resultat'!C101)","v":0.59689502017692764},{"$f":"'SEK Resultat'!C103","v":298.45327826667017},null,"Länk behövs"]
[]
[]
[]
[]
["Kommentar"]
["test2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denna importeras och skriver över i SEB, även om den är tom. Bör inte hämtas i version 2024!"]
[]
[]
[]
["Tabell 2.3 Samhällsekonomisk analys"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effekter som värderats monetärt och som ingår i beräkning av nettonuvärde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effekter som inte ingår i beräkningen av nettonuvärde men som ingår i den sammanvägda bedömningen"]
["Berörd/ påverkad av effekt",null,null,null,null,null,"Effektbenämning och kortfattad beskrivning",null,null,null,null,null,null,null,null,null,null,null,"Ex på årlig effekt för prognosår 1",null,null,null,null,null,null,null,"Nuvärde detaljerat (mnkr)",null,null,null,null,"Nuvärde över-\nsiktligt \n(mnkr)",null,null,null,null,null,"Bedömning",null,null,null,null,null,null,null,null,"Samman-\nvägd \nbedömning",null,null,null,null,null,"Kortfattad beskrivning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ14","v":2045}]
["TRAFIKANT EFFEKTER",null,null,"RESENÄRER",null,null,"Restid personbil/lastbil",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I16","v":-39.814539898439378},null,null,null,"kftim/år",null,null,null,{"$f":"'SEK Resultat'!J16","v":182.00775176364533},null,null,null,null,{"$f":"AA68+AA69","v":191.7315108931131},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,null,"ASEK 8 ska följas"]
[null,null,null,null,null,null,"Reskostnad personbil",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I28","v":0.26851095103553246},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J28","v":9.7237591294677763},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,"GODSTRANSPORTER",null,null,"Reskostnad lastbil",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I29","v":2.148246684863703},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J29","v":74.129940506893234},null,null,null,null,{"$f":"AA91 + AA92","v":80.805952120789087},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,{"$f":"AF68+AF91+AF133+AF173+AF221","v":334.34479225454777}]
[null,null,null,null,null,null,"Godstidskostnad väg",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I17","v":0.18827215494548469},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J17","v":6.6760116138958576},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"]
[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,"Ej relevant",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,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"]
["EXTERNA EFFEKTER",null,null,"TRAFIKSÄKERHET (TS)",null,null,"Trafiksäkerhetskostnad plankorsning (beräknat)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I10","v":0.14412922708622758},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J10","v":4.5214546534781608},null,null,null,null,{"$f":"AA133+AA134","v":57.305886783408674},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,"Trafiksäkerhetskostnad vägnät (beräknat)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I15","v":1.5525229247572143},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J15","v":52.784432129930515},null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Döda",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I6+'SEK Resultat'!I11","v":-3.0119429971694903E-3},null,null,null,"D/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Mycket allvarligt skadade",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I7+'SEK Resultat'!I12","v":-9.6659681909159138E-3},null,null,null,"MAS/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Allvarligt skadade exkl MAS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I8+'SEK Resultat'!I13","v":-4.9529965622065145E-2},null,null,null,"AS/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Ej allvarligt skadade",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I9+'SEK Resultat'!I14","v":-0.32558744576636534},null,null,null,"ES/år",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Egendomskador",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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,"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":"AA150","v":"Ej beräknat"},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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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",null,null,"Kväveoxid",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I21","v":1.0258269523747261E-2},null,null,null,"ton/år",null,null,null,{"$f":"'SEK Resultat'!J21","v":4.6420940819587406E-2},null,null,null,null,{"$f":"AA173+AA176+AA177","v":4.5014424572368918},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,{"$f":"'SEK Resultat'!I22","v":1.7307000944649607E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Avgaspartiklar",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I22","v":1.7307000944649607E-5},null,null,null,"ton/år",null,null,null,{"$f":"'SEK Resultat'!J22","v":6.3929282904207378E-3},null,null,null,null,null,null,null,null,null,null,"Ej bedömt"]
[null,null,null,null,null,null,"Slitagepartiklar",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I23","v":9.0063749999999998E-2},null,null,null,"ton/år",null,null,null,{"$f":"'SEK Resultat'!J23","v":4.4486285881268834},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,"NATUR- OCH \nKULTURMILJÖ",null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,"-",null,null,null,"Ej beräknat",null,null,null,null,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,"-",null,null,null,"-",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,"-",null,null,null,"-",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  EFFEKTER",null,null,"Ej angett",null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,"-",null,null,null,"Ej beräknat",null,null,null,null,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,"-",null,null,null,"-",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,"-",null,null,null,"-",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"]
["SKATTE- OCH \nAVGIFTSINTÄKTER ",null,null,null,null,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":"AA221","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,"Fråga till EVA: vill man att det fortfarande ska stå så här?"]
[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"]
["Reinvestering",null,null,null,null,null,"Reinvesteringskostnad",null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,"Ej angett",null,null,null,{"$f":"'SEK Resultat'!J27","v":-2.7219870609926429},null,null,null,null,{"$f":"AA235","v":-2.7219870609926429},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- och underhållskostnad ",null,null,null,null,null,"Underhållskostnad väg",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I24","v":0.18583157191570665},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J24","v":6.3082431737694433},null,null,null,null,{"$f":"AA236+AA237+AA238","v":4.0097594872299434},null,null,null,null,null,"Ej bedömt",null,null,null,null,null,null,null,null,"Ej bedömt",null,null,null,null,null,"Ej angett"]
[null,null,null,null,null,null,"Underhållskostnad trafikoberoende järnväg",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I25","v":-0.11860997561930631},null,null,null,"mnkr/år",null,null,null,{"$f":"'SEK Resultat'!J25","v":-2.2984836865395},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,"-",null,null,null,"Ej angett",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"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Koordinater",null,null,null,null,null,null,null,"X",null,null,null,null,null,"Y"]
["Startpunkt",null,null,null,null,null,null,null,506073.79,null,null,null,null,null,6712648.6600000001]
["Slutpunkt",null,null,null,null,null,null,null,513238.71,null,null,null,null,null,6714467.0800000001]
[]
[]
["Underlag till tabell A1.2"]
["Diff UA-JA",null,null,null,null,null,null,null,"Siffra eller text"]
["Trafikarbete väg - personbil prognosår 2045  (Mfkm/år)",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I30","v":-0.38324999999999998},null,null,null,null,null,null,null,"Önskvärt"]
["Trafikarbete väg - lastbil prognosår 2045 (Mfkm/år)",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I31","v":-0.38324999999999998},null,null,null,null,null,null,null,"Önskvärt"]
["Energianvändning (kwh/prognosår)",null,null,null,null,null,null,null," beräkning tas ev. fram",null,null,null,null,null,null,null,"Ple+PLkv tar fram underlag för detta"]
["Godsflöde prognosår 2045 (tonkm/år)",null,null,null,null,null,null,null,"Ingen uppgift",null,null,null,null,null,null,null,"NA"]
["Personresande, bil  (Mpkm/år)",null,null,null,null,null,null,null,"Ingen uppgift",null,null,null,null,null,null,null,"NA"]
["Personresande, kollektivtrafik (Mpkm/år)",null,null,null,null,null,null,null,"Ingen uppgift",null,null,null,null,null,null,null,"NA"]
[]
[]
[]
[]
["CO2-trafiköppningsår (kton/år):",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I18","v":-3.0916414446042657E-2},null,null,null,null,null,null,null,"Önskvärt! Inlagd siffra behöver kvalitetskontrolleras av EVA-förvaltare!"]
["CO2-prognosår 2045 (kton/år)",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I19","v":-7.5961865080924834E-3},null,null,null,null,null,null,null,"Önskvärt! Inlagd siffra behöver kvalitetskontrolleras av EVA-förvaltare!"]
["CO2-ackumulerat* (kton)",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!I20","v":-0.36100827898289217},null,null,null,null,null,null,null,"Önskvärt! Inlagd siffra behöver kvalitetskontrolleras av EVA-förvaltare!"]
["CO2-nuvärde (mkr)",null,null,null,null,null,null,null,{"$f":"'SEK Resultat'!J20","v":1.4320908338065217},null,null,null,null,null,null,null,"Nödvändig! Inlagd siffra behöver kvalitetskontrolleras av EVA-förvaltare!"]

{"sheet":"TEMP","index":10,"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. "]