{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Stamdata","Vurdering af rentabilitet","Reference","Renovering"],"not_rendered":{"charts":24,"images":0,"macros":1,"external_links":0,"defined_names":22,"comments":0,"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":"Stamdata","index":0,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["STAMDATA"]
["Ejendomoplysninger"]
[null,"Opvarmet etageareal",null,null,null,2000,"m2"]
[]
["Driftsoplysninger"]
[null,"Nuværende og fremtidige forsyningstyper samt pris"]
[null,null,"Unikt navn","Type (vælg)","Prisfremskrivning (uden inflation)","Pris"]
[null,null,"Fjernvarme_1","Fjernvarme",3.8999999999999998E-3,0.7,{"$f":"IF(D8=\"\",\"\",IF(D8=\"vand\",\"kr/m3\",\"kr/kWh\"))","v":"kr/kWh"}]
[null,null,null,null,null,null,{"$f":"IF(D9=\"\",\"\",IF(D9=\"vand\",\"kr/m3\",\"kr/kWh\"))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(D10=\"\",\"\",IF(D10=\"vand\",\"kr/m3\",\"kr/kWh\"))","v":""}]
[null,null,null,null,{"$f":"IF(D11=\"\",\"\",VLOOKUP(D11,C22:F35,4,0))","v":""},null,""]
[null,null,null,null,{"$f":"IF(D12=\"\",\"\",VLOOKUP(D12,C23:F36,4,0))","v":""},null,""]
[null,null,null,null,{"$f":"IF(D13=\"\",\"\",VLOOKUP(D13,C33:F37,4,0))","v":""},null,""]
[null,null,null,null,{"$f":"IF(D14=\"\",\"\",VLOOKUP(D14,C34:F38,4,0))","v":""},null,""]
[null,null,null,null,{"$f":"IF(D15=\"\",\"\",VLOOKUP(D15,C35:F39,4,0))","v":""},null,""]
[null,null,null,null,null,null,""]
[]
[null,"Gennemsnit af Energistyrelsens prisfremskrivninger udgivet i 2012 (uden inflation)"]
[null,null,"Fjernvarme",null,null,3.8999999999999998E-3]
[null,null,"Naturgas",null,null,6.1000000000000004E-3]
[null,null,"Gasolie",null,null,3.5000000000000001E-3]
[null,null,"Træpiller",null,null,4.7000000000000002E-3]
[null,null,"El",null,null,1.4999999999999999E-2]
[null,null,"Vand"]
[]
["Beregningsforudsætninger"]
[null,"Beregningsperiode ",null,null,null,30,"år"]
[null,"Investeringsår",null,null,null,2014,"-"]
[null,"Renter"]
[null,null,"Inflation",null,null,1.7999999999999999E-2]
[null,null,"Nominel tilbagediskonteringsrente",null,null,0.05]
[null,null,"Lånerente",null,null,0.03]

{"sheet":"Vurdering af rentabilitet","index":1,"n_rows":79,"n_cols":46,"rows_kept":79,"cut":false,"hidden":false,"merged":[[11,1,11,3]]}
["TOTALØKONOMISK OVERSIGT"]
["Opsummering af resultater"]
[]
[null,"LÅNEBEHOV ÅR 1",null,null,"Forskel",null,"Reference ejendom",null,null,"Renoveret ejendom"]
[null,null,"Investering år 1",null,{"$f":"J5-G5","v":-1443500},null,{"$f":"Reference!U10","v":0},null,null,{"$f":"Renovering!U10","v":-1443500},null,"kr."]
[null,null,"Vedligehold år 1",null,{"$f":"J6-G6","v":307929},null,{"$f":"Reference!U21","v":-307929},null,null,{"$f":"Renovering!U21","v":0},null,"kr."]
[null,null,"Egenfinansiering  år 1",null,{"$f":"J7-G7","v":0},null,{"$f":"Reference!U25","v":100000},null,null,{"$f":"Renovering!U25","v":100000},null,"kr."]
[null,"Lån år 1",null,null,{"$f":"J8-G8","v":-1135571},null,{"$f":"G5+G6+G7","v":-207929},null,null,{"$f":"J5+J6+J7","v":-1343500},null,"kr."]
[]
[null,"HUSLEJE ÅR 1",null,null,"Forskel",null,"Reference ejendom",null,null,"Renoveret ejendom"]
[null,"Nettohuslejeændring år 1",null,null,{"$f":"J11-G11","v":35.571547733158901},null,{"$f":"G12+G17","v":-77.976805425354144},null,null,{"$f":"J12+J17","v":-42.405257692195242},null,"kr./m2"]
[null,"Huslejeændring år 1 pga. optaget lån, reinvesteringer og vedligehold",null,null,{"$f":"J12-G12","v":12.506547733158897},null,{"$f":"SUM(H13:H16)","v":-79.201805425354138},null,null,{"$f":"SUM(K13:K16)","v":-66.695257692195241},null,"kr./m2"]
[null,null,"Henlæggelse til fremtidige investeringer og reinvesteringer",null,{"$f":"K13-H13","v":27.178721186889504},null,null,{"$f":"Reference!P56","v":-64.011791430705074},null,null,{"$f":"Renovering!P56","v":-36.83307024381557},"kr./m2"]
[null,null,"Henlæggelse til fremtidige vedligehold",null,{"$f":"K14-H14","v":10.41082220904867},null,null,{"$f":"Reference!P57","v":-10.41082220904867},null,null,{"$f":"Renovering!P57","v":0},"kr./m2"]
[null,null,"Tilskud",null,{"$f":"K15-H15","v":3.8850000000000002},null,null,{"$f":"Reference!P58","v":0.52500000000000002},null,null,{"$f":"Renovering!$P$58","v":4.41},"kr./m2"]
[null,null,"Ydelse på optaget lån",null,{"$f":"K16-H16","v":-28.967995662779263},null,null,{"$f":"Reference!P59","v":-5.3041917856003984},null,null,{"$f":"Renovering!P59","v":-34.272187448379661},"kr./m2"]
[null,"Huslejeændringer år 1 pga. ændret drift og komfortniveau",null,null,{"$f":"J17-G17","v":23.064999999999998},null,{"$f":"SUM(H18:H21)","v":1.2250000000000001},null,null,{"$f":"SUM(K18:K21)","v":24.29},null,"kr./m2"]
[null,null,"Elbesparelse",null,{"$f":"K18-H18","v":0},null,null,{"$f":"Reference!P60","v":0},null,null,{"$f":"Renovering!P60","v":0},"kr./m2"]
[null,null,"Varmebesparelse",null,{"$f":"K19-H19","v":9.0649999999999995},null,null,{"$f":"Reference!P61","v":1.2250000000000001},null,null,{"$f":"Renovering!P61","v":10.29},"kr./m2"]
[null,null,"Vandbesparelse",null,{"$f":"K20-H20","v":0},null,null,{"$f":"Reference!P62","v":0},null,null,{"$f":"Renovering!P62","v":0},"kr./m2"]
[null,null,"Non Energy Benefit",null,{"$f":"K21-H21","v":14},null,null,{"$f":"Reference!P63","v":0},null,null,{"$f":"Renovering!P63","v":14},"kr./m2"]
[]
[null,"NUTIDSVÆRDI",null,null,"Forskel",null,"Reference ejendom",null,null,"Renoveret ejendom"]
[null,null,"Nutidsværdi efter 30 år",null,{"$f":"J24-G24","v":441305.37132885784},null,{"$f":"Reference!P81","v":-790222.11098491005},null,null,{"$f":"Renovering!P81","v":-348916.7396560522},null,"kr."]
[]
[null,"FORUDSÆTNINGER"]
[null,"Beregningsperiode",null,null,null,null,null,null,null,null,{"$f":"S_Beregningsperiode","v":30},"år"]
[null,"Renter"]
[null,null,"Nominel tilbagediskonteringsrente",null,null,null,null,null,null,null,{"$f":"S_Tilbagediskonteringsrente","v":0.05}]
[null,null,"Inflation",null,null,null,null,null,null,null,{"$f":"S_Inflation","v":1.7999999999999999E-2}]
[]
["Huslejeændring gennem 30 år"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legend til graf","Henvisninger til Reference og Renoveret arket",{"$f":"Reference!U2","v":2014},{"$f":"Reference!V2","v":2015},{"$f":"Reference!W2","v":2016},{"$f":"Reference!X2","v":2017},{"$f":"Reference!Y2","v":2018},{"$f":"Reference!Z2","v":2019},{"$f":"Reference!AA2","v":2020},{"$f":"Reference!AB2","v":2021},{"$f":"Reference!AC2","v":2022},{"$f":"Reference!AD2","v":2023},{"$f":"Reference!AE2","v":2024},{"$f":"Reference!AF2","v":2025},{"$f":"Reference!AG2","v":2026},{"$f":"Reference!AH2","v":2027},{"$f":"Reference!AI2","v":2028},{"$f":"Reference!AJ2","v":2029},{"$f":"Reference!AK2","v":2030},{"$f":"Reference!AL2","v":2031},{"$f":"Reference!AM2","v":2032},{"$f":"Reference!AN2","v":2033},{"$f":"Reference!AO2","v":2034},{"$f":"Reference!AP2","v":2035},{"$f":"Reference!AQ2","v":2036},{"$f":"Reference!AR2","v":2037},{"$f":"Reference!AS2","v":2038},{"$f":"Reference!AT2","v":2039},{"$f":"Reference!AU2","v":2040},{"$f":"Reference!AV2","v":2041},{"$f":"Reference!AW2","v":2042},{"$f":"Reference!AX2","v":2043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Reference: \" & P35","v":"Reference: Total inkl. driftsbesparelser og NEB"},{"$f":"Reference!B64","v":"Total inkl. driftsbesparelser og NEB"},{"$f":"Reference!BD64","v":-77.976805425354144},{"$f":"Reference!BE64","v":-78.474891930354147},{"$f":"Reference!BF64","v":-78.447387140486299},{"$f":"Reference!BG64","v":-78.419278064884097},{"$f":"Reference!BH64","v":-78.390551427269088},{"$f":"Reference!BI64","v":-78.361193659680367},{"$f":"Reference!BJ64","v":-78.331190896066161},{"$f":"Reference!BK64","v":-78.300528965734799},{"$f":"Reference!BL64","v":-78.733659475403329},{"$f":"Reference!BM64","v":-78.701635447390842},{"$f":"Reference!BN64","v":-78.668907845078124},{"$f":"Reference!BO64","v":-78.635461210797075},{"$f":"Reference!BP64","v":-78.601279747271533},{"$f":"Reference!BQ64","v":-78.566347310156047},{"$f":"Reference!BR64","v":-78.530647400410658},{"$f":"Reference!BS64","v":-39.182773918685427},{"$f":"Reference!BT64","v":-38.869573114367306},{"$f":"Reference!BU64","v":-38.549491225738151},{"$f":"Reference!BV64","v":-38.222377073999439},{"$f":"Reference!BW64","v":-37.8880761589242},{"$f":"Reference!BX64","v":-37.546430585884565},{"$f":"Reference!BY64","v":-37.197278991276143},{"$f":"Reference!BZ64","v":-36.840456466303856},{"$f":"Reference!CA64","v":-36.475794479093409},{"$f":"Reference!CB64","v":-36.103120795091563},{"$f":"Reference!CC64","v":-35.722259395717458},{"$f":"Reference!CD64","v":-35.333030395226828},{"$f":"Reference!CE64","v":-34.935249955749612},{"$f":"Reference!CF64","v":-34.528730200460998},{"$f":"Reference!CG64","v":-34.113279124844738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Reference: \" & P36","v":"Reference: Total eks. driftsbesparelser og NEB"},{"$f":"Reference!B65","v":"Total eks. driftsbesparelser og NEB"},{"$f":"Reference!BD65","v":-79.201805425354138},{"$f":"Reference!BE65","v":-79.726805425354144},{"$f":"Reference!BF65","v":-79.726805425354144},{"$f":"Reference!BG65","v":-79.726805425354144},{"$f":"Reference!BH65","v":-79.726805425354144},{"$f":"Reference!BI65","v":-79.726805425354144},{"$f":"Reference!BJ65","v":-79.726805425354144},{"$f":"Reference!BK65","v":-79.726805425354144},{"$f":"Reference!BL65","v":-80.191271514095803},{"$f":"Reference!BM65","v":-80.191271514095803},{"$f":"Reference!BN65","v":-80.191271514095803},{"$f":"Reference!BO65","v":-80.191271514095803},{"$f":"Reference!BP65","v":-80.191271514095803},{"$f":"Reference!BQ65","v":-80.191271514095803},{"$f":"Reference!BR65","v":-80.191271514095803},{"$f":"Reference!BS65","v":-53.438484122421542},{"$f":"Reference!BT65","v":-53.438484122421542},{"$f":"Reference!BU65","v":-53.438484122421542},{"$f":"Reference!BV65","v":-53.438484122421542},{"$f":"Reference!BW65","v":-53.438484122421542},{"$f":"Reference!BX65","v":-53.438484122421542},{"$f":"Reference!BY65","v":-53.438484122421542},{"$f":"Reference!BZ65","v":-53.438484122421542},{"$f":"Reference!CA65","v":-53.438484122421542},{"$f":"Reference!CB65","v":-53.438484122421542},{"$f":"Reference!CC65","v":-53.438484122421542},{"$f":"Reference!CD65","v":-53.438484122421542},{"$f":"Reference!CE65","v":-53.438484122421542},{"$f":"Reference!CF65","v":-53.438484122421542},{"$f":"Reference!CG65","v":-53.438484122421542}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Reference: \" & P37","v":"Reference: Gennemsnit de næste 30 år inkl. drift og NEB"},{"$f":"Reference!B66","v":"Gennemsnit de næste 30 år inkl. drift og NEB"},{"$f":"Reference!BD66","v":-57.621589594256612},{"$f":"Reference!BE66","v":-57.621589594256612},{"$f":"Reference!BF66","v":-57.621589594256612},{"$f":"Reference!BG66","v":-57.621589594256612},{"$f":"Reference!BH66","v":-57.621589594256612},{"$f":"Reference!BI66","v":-57.621589594256612},{"$f":"Reference!BJ66","v":-57.621589594256612},{"$f":"Reference!BK66","v":-57.621589594256612},{"$f":"Reference!BL66","v":-57.621589594256612},{"$f":"Reference!BM66","v":-57.621589594256612},{"$f":"Reference!BN66","v":-57.621589594256612},{"$f":"Reference!BO66","v":-57.621589594256612},{"$f":"Reference!BP66","v":-57.621589594256612},{"$f":"Reference!BQ66","v":-57.621589594256612},{"$f":"Reference!BR66","v":-57.621589594256612},{"$f":"Reference!BS66","v":-57.621589594256612},{"$f":"Reference!BT66","v":-57.621589594256612},{"$f":"Reference!BU66","v":-57.621589594256612},{"$f":"Reference!BV66","v":-57.621589594256612},{"$f":"Reference!BW66","v":-57.621589594256612},{"$f":"Reference!BX66","v":-57.621589594256612},{"$f":"Reference!BY66","v":-57.621589594256612},{"$f":"Reference!BZ66","v":-57.621589594256612},{"$f":"Reference!CA66","v":-57.621589594256612},{"$f":"Reference!CB66","v":-57.621589594256612},{"$f":"Reference!CC66","v":-57.621589594256612},{"$f":"Reference!CD66","v":-57.621589594256612},{"$f":"Reference!CE66","v":-57.621589594256612},{"$f":"Reference!CF66","v":-57.621589594256612},{"$f":"Reference!CG66","v":-57.621589594256612}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Renovering: \" & P38","v":"Renovering: Total inkl. driftsbesparelser og NEB"},{"$f":"Renovering!B64","v":"Total inkl. driftsbesparelser og NEB"},{"$f":"Renovering!BD64","v":-42.405257692195242},{"$f":"Renovering!BE64","v":-46.337184334195236},{"$f":"Renovering!BF64","v":-45.849608099305307},{"$f":"Renovering!BG64","v":-45.352338216246793},{"$f":"Renovering!BH64","v":-44.845180046616804},{"$f":"Renovering!BI64","v":-44.327935005761532},{"$f":"Renovering!BJ64","v":-43.800400482016272},{"$f":"Renovering!BK64","v":-43.262369754277934},{"$f":"Renovering!BL64","v":-42.713631907875595},{"$f":"Renovering!BM64","v":-42.153971748703299},{"$f":"Renovering!BN64","v":-41.583169715579373},{"$f":"Renovering!BO64","v":-41.001001790794923},{"$f":"Renovering!BP64","v":-40.407239408814007},{"$f":"Renovering!BQ64","v":-39.801649363086909},{"$f":"Renovering!BR64","v":-39.183993710937315},{"$f":"Renovering!BS64","v":-56.849547488459123},{"$f":"Renovering!BT64","v":-56.536346684141002},{"$f":"Renovering!BU64","v":-56.216264795511847},{"$f":"Renovering!BV64","v":-55.889150643773135},{"$f":"Renovering!BW64","v":-55.554849728697896},{"$f":"Renovering!BX64","v":-55.213204155658261},{"$f":"Renovering!BY64","v":-54.864052561049839},{"$f":"Renovering!BZ64","v":-54.507230036077551},{"$f":"Renovering!CA64","v":-54.142568048867105},{"$f":"Renovering!CB64","v":-53.769894364865259},{"$f":"Renovering!CC64","v":-53.389032965491154},{"$f":"Renovering!CD64","v":-52.999803965000524},{"$f":"Renovering!CE64","v":-52.602023525523308},{"$f":"Renovering!CF64","v":-52.195503770234694},{"$f":"Renovering!CG64","v":-51.780052694618433}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Renovering: \" & P39","v":"Renovering: Total eks. driftsbesparelser og NEB"},{"$f":"Renovering!B65","v":"Total eks. driftsbesparelser og NEB"},{"$f":"Renovering!BD65","v":-66.695257692195241},{"$f":"Renovering!BE65","v":-71.105257692195238},{"$f":"Renovering!BF65","v":-71.105257692195238},{"$f":"Renovering!BG65","v":-71.105257692195238},{"$f":"Renovering!BH65","v":-71.105257692195238},{"$f":"Renovering!BI65","v":-71.105257692195238},{"$f":"Renovering!BJ65","v":-71.105257692195238},{"$f":"Renovering!BK65","v":-71.105257692195238},{"$f":"Renovering!BL65","v":-71.105257692195238},{"$f":"Renovering!BM65","v":-71.105257692195238},{"$f":"Renovering!BN65","v":-71.105257692195238},{"$f":"Renovering!BO65","v":-71.105257692195238},{"$f":"Renovering!BP65","v":-71.105257692195238},{"$f":"Renovering!BQ65","v":-71.105257692195238},{"$f":"Renovering!BR65","v":-71.105257692195238},{"$f":"Renovering!BS65","v":-71.105257692195238},{"$f":"Renovering!BT65","v":-71.105257692195238},{"$f":"Renovering!BU65","v":-71.105257692195238},{"$f":"Renovering!BV65","v":-71.105257692195238},{"$f":"Renovering!BW65","v":-71.105257692195238},{"$f":"Renovering!BX65","v":-71.105257692195238},{"$f":"Renovering!BY65","v":-71.105257692195238},{"$f":"Renovering!BZ65","v":-71.105257692195238},{"$f":"Renovering!CA65","v":-71.105257692195238},{"$f":"Renovering!CB65","v":-71.105257692195238},{"$f":"Renovering!CC65","v":-71.105257692195238},{"$f":"Renovering!CD65","v":-71.105257692195238},{"$f":"Renovering!CE65","v":-71.105257692195238},{"$f":"Renovering!CF65","v":-71.105257692195238},{"$f":"Renovering!CG65","v":-71.105257692195238}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Renovering: \" & P40","v":"Renovering: Gennemsnit de næste 30 år inkl. drift og NEB"},{"$f":"Renovering!B66","v":"Gennemsnit de næste 30 år inkl. drift og NEB"},{"$f":"Renovering!BD66","v":-48.651148556812409},{"$f":"Renovering!BE66","v":-48.651148556812409},{"$f":"Renovering!BF66","v":-48.651148556812409},{"$f":"Renovering!BG66","v":-48.651148556812409},{"$f":"Renovering!BH66","v":-48.651148556812409},{"$f":"Renovering!BI66","v":-48.651148556812409},{"$f":"Renovering!BJ66","v":-48.651148556812409},{"$f":"Renovering!BK66","v":-48.651148556812409},{"$f":"Renovering!BL66","v":-48.651148556812409},{"$f":"Renovering!BM66","v":-48.651148556812409},{"$f":"Renovering!BN66","v":-48.651148556812409},{"$f":"Renovering!BO66","v":-48.651148556812409},{"$f":"Renovering!BP66","v":-48.651148556812409},{"$f":"Renovering!BQ66","v":-48.651148556812409},{"$f":"Renovering!BR66","v":-48.651148556812409},{"$f":"Renovering!BS66","v":-48.651148556812409},{"$f":"Renovering!BT66","v":-48.651148556812409},{"$f":"Renovering!BU66","v":-48.651148556812409},{"$f":"Renovering!BV66","v":-48.651148556812409},{"$f":"Renovering!BW66","v":-48.651148556812409},{"$f":"Renovering!BX66","v":-48.651148556812409},{"$f":"Renovering!BY66","v":-48.651148556812409},{"$f":"Renovering!BZ66","v":-48.651148556812409},{"$f":"Renovering!CA66","v":-48.651148556812409},{"$f":"Renovering!CB66","v":-48.651148556812409},{"$f":"Renovering!CC66","v":-48.651148556812409},{"$f":"Renovering!CD66","v":-48.651148556812409},{"$f":"Renovering!CE66","v":-48.651148556812409},{"$f":"Renovering!CF66","v":-48.651148556812409},{"$f":"Renovering!CG66","v":-48.651148556812409}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Totaløkonomisk oversigt over 30 år"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Renovering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B72","v":"Reinvesteringer (eksl. År 1)"},{"$f":"Reference!P72","v":-907389.96535173443},{"$f":"Renovering!P72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B73","v":"Scrapværdi"},{"$f":"Reference!P73","v":219183.13405716731},{"$f":"Renovering!P73","v":87673.25362286692}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B74","v":"Vedligehold (eksl. År 1)"},{"$f":"Reference!P74","v":-32788.165749128835},{"$f":"Renovering!P74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B75","v":"Elbesparelse"},{"$f":"Reference!P75","v":0},{"$f":"Renovering!P75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B76","v":"Varmebesparelse"},{"$f":"Reference!P76","v":202003.58582759232},{"$f":"Renovering!P76","v":428569.78844623722}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B77","v":"Vandbesparelse"},{"$f":"Reference!P77","v":0},{"$f":"Renovering!P77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B78","v":"Non Energy Benefits"},{"$f":"Reference!P78","v":0},{"$f":"Renovering!P78","v":341220.01685701008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B79","v":"Ydelse"},{"$f":"Reference!P79","v":-171230.69976880631},{"$f":"Renovering!P79","v":-1106379.7985821664}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B80","v":"Egenfinansiering (brugt på at reducere lånebehovet og dermed ydelsen)"},{"$f":"Reference!P80","v":-100000},{"$f":"Renovering!P80","v":-100000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B81","v":"Total nutidsværdi efter 30 år"},{"$f":"Reference!P81","v":-790222.11098491005},{"$f":"Renovering!P81","v":-348916.7396560522},{"$f":"Q68-R68","v":-441305.37132885784}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"790-345","v":445}]

{"sheet":"Reference","index":2,"n_rows":82,"n_cols":88,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["TOTALØKONOMIBEREGNING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HUSLEJEÆNDRING (kr./m2)"]
["Investeringer og reinvesteringer",null,null,null,null,null,null,"Startinvest./\nreinvest.\n[kr.]","Første år for\ninvestering\n[år]","Sidste år for\nreinvest.\n[år]","Levetid/ interval\n[år]","Pris-\nudvikling\n[%]","Scrap-\nværdi\n[kr.]","Afskrivnings-\nfaktor\n[-]","Antal\nreinvest.\n[stk.]","SUM\n[kr.]",{"$f":"A2","v":"Investeringer og reinvesteringer"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U2+1","v":2015},{"$f":"V2+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A2","v":"Investeringer og reinvesteringer"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD2+1","v":2015},{"$f":"BE2+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A2","v":"Investeringer og reinvesteringer"}]
[null,"Udskiftning af eksisterende vinduer. Restlevetid på 15 år.",null,null,null,null,null,-1393500,16,30,40,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"-IF(ISBLANK(H3),0,(1+L3)^(K3*O3)*H3*(1-N3))","v":870937.5},{"$f":"IF((30-J3)>=K3,1,IF(K3>0,((S_Investeringsår+30)-(S_Investeringsår+I3-1+O3*K3))/K3,0))","v":0.375},{"$f":"IF(H3=0,0,ROUNDDOWN((J3-I3)/K3,0))","v":0},{"$f":"T3","v":-1821057.4336420535},null,null,null,{"$f":"SUM(U3:AY3)","v":-1821057.4336420535},{"$f":"$H3\n*IF(U$2>=$I3+S_Investeringsår-1,1,0)\n*IF(U$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((U$2-S_Investeringsår-$I3+1)/$K3=INT((U$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(U$2-S_Investeringsår)","v":0},{"$f":"$H3\n*IF(V$2>=$I3+S_Investeringsår-1,1,0)\n*IF(V$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((V$2-S_Investeringsår-$I3+1)/$K3=INT((V$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,{"$f":"$H3\n*IF(AE$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((AE$2-S_Investeringsår-$I3+1)/$K3=INT((AE$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(AE$2-S_Investeringsår)","v":0},0,0,0,0,{"$f":"$H3\n*IF(AJ$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((AJ$2-S_Investeringsår-$I3+1)/$K3=INT((AJ$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(AJ$2-S_Investeringsår)","v":-1821057.4336420535},0,0,0,0,{"$f":"$H3\n*IF(AO$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((AO$2-S_Investeringsår-$I3+1)/$K3=INT((AO$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(AO$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD3:CH3)","v":-1623.9234609980715},null,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(U$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((U$2-S_Investeringsår-$I3+1)/$K3=INT((U$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(U$2-S_Investeringsår+$K3)/$K3,BC3*S_Areal))\n*IF(U$2>=$I3+S_Investeringsår-1,1,0)\n*IF(U$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(V$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((V$2-S_Investeringsår-$I3+1)/$K3=INT((V$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(V$2-S_Investeringsår+$K3)/$K3,BD3*S_Areal))\n*IF(V$2>=$I3+S_Investeringsår-1,1,0)\n*IF(V$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(W$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((W$2-S_Investeringsår-$I3+1)/$K3=INT((W$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(W$2-S_Investeringsår+$K3)/$K3,BE3*S_Areal))\n*IF(W$2>=$I3+S_Investeringsår-1,1,0)\n*IF(W$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},-61.794548914920348,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(Y$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((Y$2-S_Investeringsår-$I3+1)/$K3=INT((Y$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(Y$2-S_Investeringsår+$K3)/$K3,BG3*S_Areal))\n*IF(Y$2>=$I3+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(Z$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((Z$2-S_Investeringsår-$I3+1)/$K3=INT((Z$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(Z$2-S_Investeringsår+$K3)/$K3,BH3*S_Areal))\n*IF(Z$2>=$I3+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AA$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AA$2-S_Investeringsår-$I3+1)/$K3=INT((AA$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AA$2-S_Investeringsår+$K3)/$K3,BI3*S_Areal))\n*IF(AA$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},-61.794548914920348,-61.794548914920348,-61.794548914920348,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AE$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AE$2-S_Investeringsår-$I3+1)/$K3=INT((AE$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AE$2-S_Investeringsår+$K3)/$K3,BM3*S_Areal))\n*IF(AE$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-61.794548914920348},-61.794548914920348,-61.794548914920348,-61.794548914920348,-61.794548914920348,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AO$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AO$2-S_Investeringsår-$I3+1)/$K3=INT((AO$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AO$2-S_Investeringsår+$K3)/$K3,BW3*S_Areal))\n*IF(AO$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-46.46701515161778},-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,-46.46701515161778,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AY$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AY$2-S_Investeringsår-$I3+1)/$K3=INT((AY$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AY$2-S_Investeringsår+$K3)/$K3,CG3*S_Areal))\n*IF(AY$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":0}]
[null,"Leje af lift/arbejdsplatform til udskiftning af vinduer",null,null,null,null,null,-50000,16,30,40,1.7999999999999999E-2,{"$f":"-IF(ISBLANK(H4),0,(1+L4)^(K4*O4)*H4*(1-N4))","v":31250},0.375,{"$f":"IF(H4=0,0,ROUNDDOWN((J4-I4)/K4,0))","v":0},{"$f":"T4","v":-65341.135042771923},null,null,null,-65341.135042771923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-65341.135042771923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-58.267795514821415,null,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-2.2172425157847275,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,-1.667277185203365,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H8\n*IF(AX$2>=$I8+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J8+S_Investeringsår-1,1,0)\n*IF($K8=0,0,IF((AX$2-S_Investeringsår-$I8+1)/$K8=INT((AX$2-S_Investeringsår-$I8+1)/$K8),1,0))\n*(1+IF(ISBLANK($L8),S_Inflation,$L8))^(AX$2-S_Investeringsår)","v":0},0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H9\n*IF(AY$2>=$I9+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J9+S_Investeringsår-1,1,0)\n*IF($K9=0,0,IF((AY$2-S_Investeringsår-$I9+1)/$K9=INT((AY$2-S_Investeringsår-$I9+1)/$K9),1,0))\n*(1+IF(ISBLANK($L9),S_Inflation,$L9))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringer og reinvesteringer",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":-1886398.5686848254},null,null,null,-1886398.5686848254,{"$f":"SUM(U3:U9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1886398.5686848254,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT3:AT9)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(BD10:CH10)","v":-1682.1912565128928},null,{"$f":"SUM(BD3:BD9)","v":-64.011791430705074},{"$f":"SUM(BE3:BE9)","v":-64.011791430705074},-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,0]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":902187.5},null,null,null,902187.5,{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=U2,SUM($M$3:$M$9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=AT2,SUM($M$3:$M$9),0)","v":0},0,0,0,902187.5,0]
["Vedligeholdelse",null,null,null,null,null,null,"Periodisk\nudgift\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Levetid/ interval\n[år]","Pris-\nudvikling\n[%]","Scrap-\nværdi\n[kr.]","Afskrivnings-\nfaktor\n[-]","Antal\nreinvest.\n[stk.]","SUM\n[kr.]",{"$f":"A12","v":"Vedligeholdelse"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U12+1","v":2015},{"$f":"V12+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A12","v":"Vedligeholdelse"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD12+1","v":2015},{"$f":"BE12+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A12","v":"Vedligeholdelse"}]
[null,"Overfladebehandling (1x alkyloliemaling, fast vindue, udvendig)",null,null,null,null,null,-29500,1,15,8,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"-IF(ISBLANK(H13),0,(1+L13)^(K13*O13)*H13*(1-N13))","v":0},{"$f":"IF((30-J13)>=K13,1,IF(K13>0,((S_Investeringsår+30)-(S_Investeringsår+I13-1+O13*K13))/K13,0))","v":1},{"$f":"IF(H13=0,0,ROUNDDOWN((J13-I13)/K13,0))","v":1},{"$f":"T13","v":-63525.478389245247},null,null,null,{"$f":"SUM(U13:AY13)","v":-63525.478389245247},{"$f":"$H13\n*IF(U$2>=$I13+S_Investeringsår-1,1,0)\n*IF(U$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((U$2-S_Investeringsår-$I13+1)/$K13=INT((U$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(U$2-S_Investeringsår)","v":-29500},{"$f":"$H13\n*IF(V$2>=$I13+S_Investeringsår-1,1,0)\n*IF(V$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((V$2-S_Investeringsår-$I13+1)/$K13=INT((V$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,-34025.478389245247,0,{"$f":"$H13\n*IF(AE$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((AE$2-S_Investeringsår-$I13+1)/$K13=INT((AE$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(AE$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H13\n*IF(AO$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((AO$2-S_Investeringsår-$I13+1)/$K13=INT((AO$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(AO$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD13:CH13)","v":-34.182510926230606},null,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(U$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((U$2-S_Investeringsår-$I13+1)/$K13=INT((U$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(U$2-S_Investeringsår+$K13)/$K13,BC13*S_Areal))\n*IF(U$2>=$I13+S_Investeringsår-1,1,0)\n*IF(U$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":-2.1265923993278277},-2.1265923993278277,-2.1265923993278277,-2.1265923993278277,-2.1265923993278277,-2.1265923993278277,-2.1265923993278277,-2.1265923993278277,-2.4528245330868543,-2.4528245330868543,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(AE$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((AE$2-S_Investeringsår-$I13+1)/$K13=INT((AE$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(AE$2-S_Investeringsår+$K13)/$K13,BM13*S_Areal))\n*IF(AE$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":-2.4528245330868543},-2.4528245330868543,-2.4528245330868543,-2.4528245330868543,-2.4528245330868543,0,0,0,0,0,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(AO$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((AO$2-S_Investeringsår-$I13+1)/$K13=INT((AO$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(AO$2-S_Investeringsår+$K13)/$K13,BW13*S_Areal))\n*IF(AO$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(AY$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((AY$2-S_Investeringsår-$I13+1)/$K13=INT((AY$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(AY$2-S_Investeringsår+$K13)/$K13,CG13*S_Areal))\n*IF(AY$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":0}]
[null,"Leje af lift til udskifning af punkterede ruder samt malingsarbejder",null,null,null,null,null,-12500,1,15,8,1.7999999999999999E-2,{"$f":"-IF(ISBLANK(H14),0,(1+L14)^(K14*O14)*H14*(1-N14))","v":0},1,{"$f":"IF(H14=0,0,ROUNDDOWN((J14-I14)/K14,0))","v":1},{"$f":"T14","v":-26917.57558866324},null,null,null,-26917.57558866324,{"$f":"$H14\n*IF(U$2>=$I14+S_Investeringsår-1,1,0)\n*IF(U$2<=$J14+S_Investeringsår-1,1,0)\n*IF($K14=0,0,IF((U$2-S_Investeringsår-$I14+1)/$K14=INT((U$2-S_Investeringsår-$I14+1)/$K14),1,0))\n*(1+IF(ISBLANK($L14),S_Inflation,$L14))^(U$2-S_Investeringsår)","v":-12500},0,0,0,0,0,0,0,-14417.57558866324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H14\n*IF(AX$2>=$I14+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J14+S_Investeringsår-1,1,0)\n*IF($K14=0,0,IF((AX$2-S_Investeringsår-$I14+1)/$K14=INT((AX$2-S_Investeringsår-$I14+1)/$K14),1,0))\n*(1+IF(ISBLANK($L14),S_Inflation,$L14))^(AX$2-S_Investeringsår)","v":0},0,null,null,-14.48411479925025,null,-0.90109847429145251,-0.90109847429145251,-0.90109847429145251,-0.90109847429145251,-0.90109847429145251,-0.90109847429145251,-0.90109847429145251,-0.90109847429145251,-1.0393324292740909,-1.0393324292740909,-1.0393324292740909,-1.0393324292740909,-1.0393324292740909,-1.0393324292740909,-1.0393324292740909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Udskiftning af termorude med energirude, 1.188 x 1.488 mm",null,null,null,null,null,-232813,1,15,40,1.7999999999999999E-2,0,0.75,0,-232813,null,null,null,-232813,{"$f":"$H15\n*IF(U$2>=$I15+S_Investeringsår-1,1,0)\n*IF(U$2<=$J15+S_Investeringsår-1,1,0)\n*IF($K15=0,0,IF((U$2-S_Investeringsår-$I15+1)/$K15=INT((U$2-S_Investeringsår-$I15+1)/$K15),1,0))\n*(1+IF(ISBLANK($L15),S_Inflation,$L15))^(U$2-S_Investeringsår)","v":-232813},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-89.108599750676461,null,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,-5.9405733167117658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montering af tætningsliste mellem ramme og karm",null,null,null,null,null,-33116,1,15,15,1.7999999999999999E-2,0,1,0,-33116,null,null,null,-33116,-33116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-21.638370280764349,null,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,-1.4425580187176232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,{"$f":"G17*-F17","v":0},0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,null,-356372.05397790851,null,null,null,-356372.05397790851,{"$f":"SUM(U13:U20)","v":-307929},{"$f":"SUM(V13:V20)","v":0},0,0,0,0,0,0,-48443.053977908487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-159.41359575692172,null,{"$f":"SUM(BD13:BD20)","v":-10.41082220904867},{"$f":"SUM(BE13:BE20)","v":-10.41082220904867},-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T22","v":0},null,null,null,{"$f":"SUM(U22:AY22)","v":0},{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=U12,SUM($M$13:$M$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Finansiering",null,null,"Hovedstol\n[kr.]","Årlig\nydelse\n[kr.]",null,null,"Egenfinansiering/ tilskud\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Interval\n[år]","Pris-\nudvikling\n[%]",null,null,null,"SUM\n[kr.]",{"$f":"A23","v":"Finansiering"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U23+1","v":2015},{"$f":"V23+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A23","v":"Finansiering"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD23+1","v":2015},{"$f":"BE23+1","v":2016},{"$f":"BF23+1","v":2017},{"$f":"BG23+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A23","v":"Finansiering"}]
["Egenfinansiering og tilskud"]
[null,"Egenfinansiering  (bruges på at reducere lånebehovet og dermed ydelsen)",null,null,null,null,null,100000,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,{"$f":"T25","v":100000},null,null,null,{"$f":"SUM(U25:AY25)","v":100000},{"$f":"$H25\n*IF(U$2>=$I25+S_Investeringsår-1,1,0)\n*IF(U$2<=$J25+S_Investeringsår-1,1,0)\n*IF($K25=0,0,IF((U$2-S_Investeringsår-$I25+1)/$K25=INT((U$2-S_Investeringsår-$I25+1)/$K25),1,0))\n*(1+IF(ISBLANK($L25),S_Inflation,$L25))^(U$2-S_Investeringsår)","v":100000},0,0,0,0,0,0,0,0,0,{"$f":"$H25\n*IF(AE$2>=$I25+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J25+S_Investeringsår-1,1,0)\n*IF($K25=0,0,IF((AE$2-S_Investeringsår-$I25+1)/$K25=INT((AE$2-S_Investeringsår-$I25+1)/$K25),1,0))\n*(1+IF(ISBLANK($L25),S_Inflation,$L25))^(AE$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H25\n*IF(AO$2>=$I25+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J25+S_Investeringsår-1,1,0)\n*IF($K25=0,0,IF((AO$2-S_Investeringsår-$I25+1)/$K25=INT((AO$2-S_Investeringsår-$I25+1)/$K25),1,0))\n*(1+IF(ISBLANK($L25),S_Inflation,$L25))^(AO$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD25:CH25)","v":50},null,{"$f":"U25/S_Areal","v":50},0,0,0,0,0,0,0,0,0,{"$f":"AE25/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AO25/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AY25/S_Areal","v":0}]
[null,"Tilskud til energibesparelser",null,null,null,null,null,1050,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,1050,null,null,null,1050,{"$f":"$H26\n*IF(U$2>=$I26+S_Investeringsår-1,1,0)\n*IF(U$2<=$J26+S_Investeringsår-1,1,0)\n*IF($K26=0,0,IF((U$2-S_Investeringsår-$I26+1)/$K26=INT((U$2-S_Investeringsår-$I26+1)/$K26),1,0))\n*(1+IF(ISBLANK($L26),S_Inflation,$L26))^(U$2-S_Investeringsår)","v":1050},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0.52500000000000002,null,{"$f":"U26/S_Areal","v":0.52500000000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilskud fra dispositionsfond",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"U27/S_Areal","v":0},{"$f":"V27/S_Areal","v":0},{"$f":"W27/S_Areal","v":0},{"$f":"X27/S_Areal","v":0},{"$f":"Y27/S_Areal","v":0},{"$f":"Z27/S_Areal","v":0},{"$f":"AA27/S_Areal","v":0},{"$f":"AB27/S_Areal","v":0},{"$f":"AC27/S_Areal","v":0},{"$f":"AD27/S_Areal","v":0},{"$f":"AE27/S_Areal","v":0},{"$f":"AF27/S_Areal","v":0},{"$f":"AG27/S_Areal","v":0},{"$f":"AH27/S_Areal","v":0},{"$f":"AI27/S_Areal","v":0},{"$f":"AJ27/S_Areal","v":0},{"$f":"AK27/S_Areal","v":0},{"$f":"AL27/S_Areal","v":0},{"$f":"AM27/S_Areal","v":0},{"$f":"AN27/S_Areal","v":0},{"$f":"AO27/S_Areal","v":0},{"$f":"AP27/S_Areal","v":0},{"$f":"AQ27/S_Areal","v":0},{"$f":"AR27/S_Areal","v":0},{"$f":"AS27/S_Areal","v":0},{"$f":"AT27/S_Areal","v":0},{"$f":"AU27/S_Areal","v":0},{"$f":"AV27/S_Areal","v":0},{"$f":"AW27/S_Areal","v":0},{"$f":"AX27/S_Areal","v":0},{"$f":"AY27/S_Areal","v":0}]
[null,"Tilskud fra landsbyggefonden",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"U28/S_Areal","v":0},{"$f":"V28/S_Areal","v":0},{"$f":"W28/S_Areal","v":0},{"$f":"X28/S_Areal","v":0},{"$f":"Y28/S_Areal","v":0},{"$f":"Z28/S_Areal","v":0},{"$f":"AA28/S_Areal","v":0},{"$f":"AB28/S_Areal","v":0},{"$f":"AC28/S_Areal","v":0},{"$f":"AD28/S_Areal","v":0},{"$f":"AE28/S_Areal","v":0},{"$f":"AF28/S_Areal","v":0},{"$f":"AG28/S_Areal","v":0},{"$f":"AH28/S_Areal","v":0},{"$f":"AI28/S_Areal","v":0},{"$f":"AJ28/S_Areal","v":0},{"$f":"AK28/S_Areal","v":0},{"$f":"AL28/S_Areal","v":0},{"$f":"AM28/S_Areal","v":0},{"$f":"AN28/S_Areal","v":0},{"$f":"AO28/S_Areal","v":0},{"$f":"AP28/S_Areal","v":0},{"$f":"AQ28/S_Areal","v":0},{"$f":"AR28/S_Areal","v":0},{"$f":"AS28/S_Areal","v":0},{"$f":"AT28/S_Areal","v":0},{"$f":"AU28/S_Areal","v":0},{"$f":"AV28/S_Areal","v":0},{"$f":"AW28/S_Areal","v":0},{"$f":"AX28/S_Areal","v":0},{"$f":"AY28/S_Areal","v":0}]
[null,"Andre tilskud",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,1050,null,null,null,1050,{"$f":"SUM(U26:U29)","v":1050},{"$f":"SUM(V26:V29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0.52500000000000002,null,{"$f":"SUM(BD26:BD29)","v":0.52500000000000002},{"$f":"SUM(BE26:BE29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Årlig ydelse med valgt finansieringsform (vælg)"]
[null,"Finansieringsforslag 1 - Simpel låneberegning",null,{"$f":"IF($B$32=$B$34,D34,0)+IF($B$32=$B$35,D35,0)+IF($B$32=$B$36,D36,0)","v":-207929},{"$f":"IF($B$32=$B$34,E34,\"\")","v":-10608.383571200797},null,null,null,null,null,null,null,null,null,null,{"$f":"T32","v":-318251.50713602384},null,null,null,{"$f":"SUM(U32:AY32)","v":-318251.50713602384},{"$f":"IF(ISBLANK($B$32),\"\",IF($B$32=$B$34,U34,0)+IF($B$32=$B$35,U35,0)+(IF($B$32=$B$36,U36,0)))","v":-10608.383571200797},{"$f":"IF(ISBLANK($B$32),\"\",IF($B$32=$B$34,V34,0)+IF($B$32=$B$35,V35,0)+(IF($B$32=$B$36,V36,0)))","v":-10608.383571200797},-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,0,null,null,{"$f":"SUM(BD32:CH32)","v":-159.12575356801196},null,{"$f":"U32/S_Areal","v":-5.3041917856003984},-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,0]
["Mulige finansieringsformer"]
[null,"Finansieringsforslag 1 - Simpel låneberegning",null,{"$f":"U10+U21+U25","v":-207929},{"$f":"V34","v":-10608.383571200797},null,null,null,null,null,null,null,null,null,null,{"$f":"T34","v":-318251.50713602384},null,null,null,{"$f":"SUM(U34:AY34)","v":-318251.50713602384},{"$f":"IF(OR(U$2<S_Investeringsår,U$2>=S_Investeringsår+S_Beregningsperiode),0,-PMT(S_rente,S_Beregningsperiode,$D$34))","v":-10608.383571200797},{"$f":"IF(OR(V$2<S_Investeringsår,V$2>=S_Investeringsår+S_Beregningsperiode),0,-PMT(S_rente,S_Beregningsperiode,$D$34))","v":-10608.383571200797},-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,-10608.383571200797,0,null,null,{"$f":"SUM(BD34:CH34)","v":-159.12575356801196},null,{"$f":"U34/S_Areal","v":-5.3041917856003984},-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,{"$f":"AE34/S_Areal","v":-5.3041917856003984},-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,{"$f":"AO34/S_Areal","v":-5.3041917856003984},-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,{"$f":"AY34/S_Areal","v":0}]
[null,"Finansieringsforslag 2 - Vippet låneprofil",null,{"$f":"D34","v":-207929},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35","v":-318680.089129753},null,null,null,{"$f":"SUM(U35:AY35)","v":-318680.089129753},{"$f":"$AI$35/(1+S_Inflation)^($AI$2-U2)","v":-8263.8099785175382},-8412.5585581308533,-8563.9846121772098,-8718.1363351963992,-8875.0627892299344,-9034.8139194360738,-9197.4405699859235,-9362.994500245668,-9531.5284012500924,-9703.0959124725941,-9877.7516388970998,-10055.551168397249,-10236.5510894284,{"$f":"$AI$35/(1+S_Inflation)^($AI$2-AH2)","v":-10420.80900903811},{"$f":"+AI34","v":-10608.383571200797},{"$f":"+AJ34","v":-10608.383571200797},{"$f":"+AK34","v":-10608.383571200797},{"$f":"$AI$35/(1+S_Inflation)^($AK$2-AL2)","v":-10799.334475482412},-10993.722496041095,-11191.609500969835,-11393.058471987291,-11598.133524483064,-11806.899927923758,-12019.424126626387,-12235.773760905662,-12456.017688601964,-12680.2260069968,-12908.470075122741,-13140.822536474951,-13377.357342131501,{"$f":"IF(OR(AY$2<S_Investeringsår,AY$2>=S_Investeringsår+S_Beregningsperiode),0,((AY$2-S_Investeringsår)*$G$35+$F$35))","v":0},null,null,{"$f":"SUM(BD35:CH35)","v":-159.34004456487651},null,-4.1319049892587687,-4.2062792790654262,-4.2819923060886049,-4.3590681675981999,-4.4375313946149673,-4.5174069597180369,-4.5987202849929618,-4.6814972501228338,-4.7657642006250462,-4.8515479562362973,-4.9388758194485503,-5.0277755841986247,-5.1182755447141997,-5.2104045045190555,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3996672377412063,-5.4968612480205472,-5.5958047504849171,-5.6965292359936459,-5.7990667622415319,-5.9034499639618785,-6.0097120633131933,-6.117886880452831,-6.228008844300982,-6.3401130034983995,-6.4542350375613706,-6.5704112682374749,-6.6886786710657509,0]
[null,"Finansieringsforslag 3 - Egen indtastet låneprofil",null,{"$f":"D35","v":-207929},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36","v":-600000},null,null,null,{"$f":"SUM(U36:AY36)","v":-600000},-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,0,null,null,{"$f":"SUM(BD36:CH36)","v":-300},null,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,0]
["Energi- og vandforbrug",null,"Forsyningstype","Navn","Pris\n[kr./kWh]","Enhed","Forbrug(-) / besparelse(+)\nper år","Periodisk\nudgift(-) / besparelse(+)\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Interval\n[år]","Pris-\nudvikling\n[%]","Energipris-fremskrivning\n[%]",null,null,"SUM\n[kr.]",{"$f":"A37","v":"Energi- og vandforbrug"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U37+1","v":2015},{"$f":"V37+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A37","v":"Energi- og vandforbrug"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD37+1","v":2015},2016,{"$f":"BF37+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A37","v":"Energi- og vandforbrug"}]
[null,"Udskiftning af termorude med energirude, 1.188 mm x 1.488 mm",{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP($D38,S_forsyningsoplysninger,2,0))","v":"Fjernvarme"},"Fjernvarme_1",{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,4,0))","v":0.7},{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,5,0))","v":"kr/kWh"},3500,{"$f":"IF(ISBLANK(D38),0,G38*E38)","v":2450},1,15,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"IF(ISBLANK(D38),0%,VLOOKUP(D38,S_forsyningsoplysninger,3,0))","v":3.8999999999999998E-3},null,null,{"$f":"T38","v":42977.156110334166},null,null,null,{"$f":"SUM(U38:AY38)","v":42977.156110334166},{"$f":"$H38\n*IF(U$2>=$I38+S_Investeringsår-1,1,0)\n*IF(U$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((U$2-S_Investeringsår-$I38+1)/$K38=INT((U$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(U$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":2450},{"$f":"$H38\n*IF(V$2>=$I38+S_Investeringsår-1,1,0)\n*IF(V$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((V$2-S_Investeringsår-$I38+1)/$K38=INT((V$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(V$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":2503.82699},{"$f":"$H38\n*IF(W$2>=$I38+S_Investeringsår-1,1,0)\n*IF(W$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((W$2-S_Investeringsår-$I38+1)/$K38=INT((W$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(W$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":2558.836569735698},{"$f":"$H38\n*IF(X$2>=$I38+S_Investeringsår-1,1,0)\n*IF(X$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((X$2-S_Investeringsår-$I38+1)/$K38=INT((X$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(X$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":2615.0547209401052},{"$f":"$H38\n*IF(Y$2>=$I38+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((Y$2-S_Investeringsår-$I38+1)/$K38=INT((Y$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(Y$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":2672.507996170104},{"$f":"$H38\n*IF(Z$2>=$I38+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((Z$2-S_Investeringsår-$I38+1)/$K38=INT((Z$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(Z$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":2731.2235313475603},{"$f":"$H38\n*IF(AA$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AA$2-S_Investeringsår-$I38+1)/$K38=INT((AA$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AA$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":2791.229058575972},{"$f":"$H38\n*IF(AB$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AB$2-S_Investeringsår-$I38+1)/$K38=INT((AB$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AB$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":2852.552919238698},{"$f":"$H38\n*IF(AC$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AC$2-S_Investeringsår-$I38+1)/$K38=INT((AC$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AC$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":2915.2240773849562},{"$f":"$H38\n*IF(AD$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AD$2-S_Investeringsår-$I38+1)/$K38=INT((AD$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AD$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":2979.2721334099192},{"$f":"$H38\n*IF(AE$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AE$2-S_Investeringsår-$I38+1)/$K38=INT((AE$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AE$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":3044.7273380353618},{"$f":"$H38\n*IF(AF$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AF$2-S_Investeringsår-$I38+1)/$K38=INT((AF$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AF$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":3111.6206065974666},{"$f":"$H38\n*IF(AG$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AG$2-S_Investeringsår-$I38+1)/$K38=INT((AG$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AG$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":3179.9835336485335},{"$f":"$H38\n*IF(AH$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AH$2-S_Investeringsår-$I38+1)/$K38=INT((AH$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AH$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":3249.8484078794995},{"$f":"$H38\n*IF(AI$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AI$2-S_Investeringsår-$I38+1)/$K38=INT((AI$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AI$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":3321.2482273702935},{"$f":"$H38\n*IF(AJ$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AJ$2-S_Investeringsår-$I38+1)/$K38=INT((AJ$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AJ$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AK$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AK$2-S_Investeringsår-$I38+1)/$K38=INT((AK$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AK$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AL$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AL$2-S_Investeringsår-$I38+1)/$K38=INT((AL$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AL$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AM$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AM$2-S_Investeringsår-$I38+1)/$K38=INT((AM$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AM$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AN$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AN$2-S_Investeringsår-$I38+1)/$K38=INT((AN$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AN$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AO$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AO$2-S_Investeringsår-$I38+1)/$K38=INT((AO$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AO$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AP$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AP$2-S_Investeringsår-$I38+1)/$K38=INT((AP$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AP$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AQ$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AQ$2-S_Investeringsår-$I38+1)/$K38=INT((AQ$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AQ$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AR$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AR$2-S_Investeringsår-$I38+1)/$K38=INT((AR$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AR$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AS$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AS$2-S_Investeringsår-$I38+1)/$K38=INT((AS$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AS$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AT$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AT$2-S_Investeringsår-$I38+1)/$K38=INT((AT$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AT$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AU$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AU$2-S_Investeringsår-$I38+1)/$K38=INT((AU$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AU$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AV$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AV$2-S_Investeringsår-$I38+1)/$K38=INT((AV$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AV$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AW$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AW$2-S_Investeringsår-$I38+1)/$K38=INT((AW$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AW$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AX$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AX$2-S_Investeringsår-$I38+1)/$K38=INT((AX$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AX$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H38\n*IF(AY$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AY$2-S_Investeringsår-$I38+1)/$K38=INT((AY$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AY$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,{"$f":"SUM(BD38:CH38)","v":21.488578055167078},null,{"$f":"U38/S_Areal","v":1.2250000000000001},1.2519134949999999,1.279418284867849,1.3075273604700526,1.3362539980850521,1.3656117656737801,1.395614529287986,1.4262764596193489,1.457612038692478,1.4896360667049595,{"$f":"AE38/S_Areal","v":1.5223636690176809},1.5558103032987334,1.5899917668242667,1.6249242039397498,1.6606241136851467,0,0,0,0,0,{"$f":"AO38/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AY38/S_Areal","v":0}]
[null,"Udskiftning af fast vindue af træ/alu, 1.188 mm x 1.488 mm, lavenergi","Fjernvarme","Fjernvarme_1",0.7,{"$f":"IF(ISBLANK(D39),\"\",VLOOKUP(D39,S_forsyningsoplysninger,5,0))","v":"kr/kWh"},29400,{"$f":"IF(ISBLANK(D39),0,G39*E39)","v":20580},16,30,1,1.7999999999999999E-2,3.8999999999999998E-3,null,null,{"$f":"T39","v":500138.67990991886},null,null,null,500138.67990991886,{"$f":"$H39\n*IF(U$2>=$I39+S_Investeringsår-1,1,0)\n*IF(U$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((U$2-S_Investeringsår-$I39+1)/$K39=INT((U$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(U$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(V$2>=$I39+S_Investeringsår-1,1,0)\n*IF(V$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((V$2-S_Investeringsår-$I39+1)/$K39=INT((V$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(V$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(W$2>=$I39+S_Investeringsår-1,1,0)\n*IF(W$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((W$2-S_Investeringsår-$I39+1)/$K39=INT((W$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(W$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(X$2>=$I39+S_Investeringsår-1,1,0)\n*IF(X$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((X$2-S_Investeringsår-$I39+1)/$K39=INT((X$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(X$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(Y$2>=$I39+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((Y$2-S_Investeringsår-$I39+1)/$K39=INT((Y$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(Y$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(Z$2>=$I39+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((Z$2-S_Investeringsår-$I39+1)/$K39=INT((Z$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(Z$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AA$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AA$2-S_Investeringsår-$I39+1)/$K39=INT((AA$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AA$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AB$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AB$2-S_Investeringsår-$I39+1)/$K39=INT((AB$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AB$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AC$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AC$2-S_Investeringsår-$I39+1)/$K39=INT((AC$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AC$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AD$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AD$2-S_Investeringsår-$I39+1)/$K39=INT((AD$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AD$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AE$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AE$2-S_Investeringsår-$I39+1)/$K39=INT((AE$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AE$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AF$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AF$2-S_Investeringsår-$I39+1)/$K39=INT((AF$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AF$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AG$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AG$2-S_Investeringsår-$I39+1)/$K39=INT((AG$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AG$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AH$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AH$2-S_Investeringsår-$I39+1)/$K39=INT((AH$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AH$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AI$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AI$2-S_Investeringsår-$I39+1)/$K39=INT((AI$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AI$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AJ$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AJ$2-S_Investeringsår-$I39+1)/$K39=INT((AJ$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AJ$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":28511.420407472222},{"$f":"$H39\n*IF(AK$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AK$2-S_Investeringsår-$I39+1)/$K39=INT((AK$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AK$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":29137.822016108472},{"$f":"$H39\n*IF(AL$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AL$2-S_Investeringsår-$I39+1)/$K39=INT((AL$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AL$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":29777.985793366777},{"$f":"$H39\n*IF(AM$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AM$2-S_Investeringsår-$I39+1)/$K39=INT((AM$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AM$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":30432.214096844204},{"$f":"$H39\n*IF(AN$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AN$2-S_Investeringsår-$I39+1)/$K39=INT((AN$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AN$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":31100.815926994688},{"$f":"$H39\n*IF(AO$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AO$2-S_Investeringsår-$I39+1)/$K39=INT((AO$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AO$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":31784.107073073956},{"$f":"$H39\n*IF(AP$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AP$2-S_Investeringsår-$I39+1)/$K39=INT((AP$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AP$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":32482.410262290796},{"$f":"$H39\n*IF(AQ$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AQ$2-S_Investeringsår-$I39+1)/$K39=INT((AQ$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AQ$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":33196.055312235374},{"$f":"$H39\n*IF(AR$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AR$2-S_Investeringsår-$I39+1)/$K39=INT((AR$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AR$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":33925.379286656258},{"$f":"$H39\n*IF(AS$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AS$2-S_Investeringsår-$I39+1)/$K39=INT((AS$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AS$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":34670.726654659957},{"$f":"$H39\n*IF(AT$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AT$2-S_Investeringsår-$I39+1)/$K39=INT((AT$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AT$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":35432.449453408168},{"$f":"$H39\n*IF(AU$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AU$2-S_Investeringsår-$I39+1)/$K39=INT((AU$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AU$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":36210.907454389431},{"$f":"$H39\n*IF(AV$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AV$2-S_Investeringsår-$I39+1)/$K39=INT((AV$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AV$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":37006.468333343859},{"$f":"$H39\n*IF(AW$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AW$2-S_Investeringsår-$I39+1)/$K39=INT((AW$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AW$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":37819.507843921085},{"$f":"$H39\n*IF(AX$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AX$2-S_Investeringsår-$I39+1)/$K39=INT((AX$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AX$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":38650.409995153605},{"$f":"$H39\n*IF(AY$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AY$2-S_Investeringsår-$I39+1)/$K39=INT((AY$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AY$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,250.06933995495945,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.255710203736111,14.568911008054236,14.888992896683389,15.216107048422101,15.550407963497344,15.892053536536977,16.241205131145399,16.598027656117686,16.96268964332813,17.335363327329979,17.716224726704084,18.105453727194714,18.50323416667193,18.909753921960544,19.325204997576801,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H40\n*IF(U$2>=$I40+S_Investeringsår-1,1,0)\n*IF(U$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((U$2-S_Investeringsår-$I40+1)/$K40=INT((U$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(U$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(V$2>=$I40+S_Investeringsår-1,1,0)\n*IF(V$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((V$2-S_Investeringsår-$I40+1)/$K40=INT((V$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(V$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(W$2>=$I40+S_Investeringsår-1,1,0)\n*IF(W$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((W$2-S_Investeringsår-$I40+1)/$K40=INT((W$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(W$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(X$2>=$I40+S_Investeringsår-1,1,0)\n*IF(X$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((X$2-S_Investeringsår-$I40+1)/$K40=INT((X$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(X$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(Y$2>=$I40+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((Y$2-S_Investeringsår-$I40+1)/$K40=INT((Y$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(Y$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(Z$2>=$I40+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((Z$2-S_Investeringsår-$I40+1)/$K40=INT((Z$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(Z$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AA$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AA$2-S_Investeringsår-$I40+1)/$K40=INT((AA$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AA$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AB$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AB$2-S_Investeringsår-$I40+1)/$K40=INT((AB$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AB$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AC$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AC$2-S_Investeringsår-$I40+1)/$K40=INT((AC$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AC$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AD$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AD$2-S_Investeringsår-$I40+1)/$K40=INT((AD$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AD$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AE$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AE$2-S_Investeringsår-$I40+1)/$K40=INT((AE$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AE$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AF$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AF$2-S_Investeringsår-$I40+1)/$K40=INT((AF$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AF$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AG$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AG$2-S_Investeringsår-$I40+1)/$K40=INT((AG$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AG$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AH$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AH$2-S_Investeringsår-$I40+1)/$K40=INT((AH$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AH$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AI$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AI$2-S_Investeringsår-$I40+1)/$K40=INT((AI$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AI$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AJ$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AJ$2-S_Investeringsår-$I40+1)/$K40=INT((AJ$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AJ$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AK$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AK$2-S_Investeringsår-$I40+1)/$K40=INT((AK$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AK$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AL$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AL$2-S_Investeringsår-$I40+1)/$K40=INT((AL$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AL$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AM$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AM$2-S_Investeringsår-$I40+1)/$K40=INT((AM$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AM$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AN$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AN$2-S_Investeringsår-$I40+1)/$K40=INT((AN$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AN$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AO$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AO$2-S_Investeringsår-$I40+1)/$K40=INT((AO$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AO$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AP$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AP$2-S_Investeringsår-$I40+1)/$K40=INT((AP$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AP$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AQ$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AQ$2-S_Investeringsår-$I40+1)/$K40=INT((AQ$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AQ$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AR$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AR$2-S_Investeringsår-$I40+1)/$K40=INT((AR$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AR$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AS$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AS$2-S_Investeringsår-$I40+1)/$K40=INT((AS$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AS$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AT$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AT$2-S_Investeringsår-$I40+1)/$K40=INT((AT$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AT$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AU$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AU$2-S_Investeringsår-$I40+1)/$K40=INT((AU$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AU$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AV$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AV$2-S_Investeringsår-$I40+1)/$K40=INT((AV$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AV$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AW$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AW$2-S_Investeringsår-$I40+1)/$K40=INT((AW$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AW$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AX$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AX$2-S_Investeringsår-$I40+1)/$K40=INT((AX$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AX$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AY$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AY$2-S_Investeringsår-$I40+1)/$K40=INT((AY$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AY$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H41\n*IF(U$2>=$I41+S_Investeringsår-1,1,0)\n*IF(U$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((U$2-S_Investeringsår-$I41+1)/$K41=INT((U$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(U$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(V$2>=$I41+S_Investeringsår-1,1,0)\n*IF(V$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((V$2-S_Investeringsår-$I41+1)/$K41=INT((V$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(V$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(W$2>=$I41+S_Investeringsår-1,1,0)\n*IF(W$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((W$2-S_Investeringsår-$I41+1)/$K41=INT((W$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(W$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(X$2>=$I41+S_Investeringsår-1,1,0)\n*IF(X$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((X$2-S_Investeringsår-$I41+1)/$K41=INT((X$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(X$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(Y$2>=$I41+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((Y$2-S_Investeringsår-$I41+1)/$K41=INT((Y$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(Y$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(Z$2>=$I41+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((Z$2-S_Investeringsår-$I41+1)/$K41=INT((Z$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(Z$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AA$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AA$2-S_Investeringsår-$I41+1)/$K41=INT((AA$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AA$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AB$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AB$2-S_Investeringsår-$I41+1)/$K41=INT((AB$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AB$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AC$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AC$2-S_Investeringsår-$I41+1)/$K41=INT((AC$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AC$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AD$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AD$2-S_Investeringsår-$I41+1)/$K41=INT((AD$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AD$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AE$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AE$2-S_Investeringsår-$I41+1)/$K41=INT((AE$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AE$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AF$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AF$2-S_Investeringsår-$I41+1)/$K41=INT((AF$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AF$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AG$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AG$2-S_Investeringsår-$I41+1)/$K41=INT((AG$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AG$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AH$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AH$2-S_Investeringsår-$I41+1)/$K41=INT((AH$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AH$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AI$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AI$2-S_Investeringsår-$I41+1)/$K41=INT((AI$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AI$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AJ$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AJ$2-S_Investeringsår-$I41+1)/$K41=INT((AJ$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AJ$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AK$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AK$2-S_Investeringsår-$I41+1)/$K41=INT((AK$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AK$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AL$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AL$2-S_Investeringsår-$I41+1)/$K41=INT((AL$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AL$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AM$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AM$2-S_Investeringsår-$I41+1)/$K41=INT((AM$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AM$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AN$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AN$2-S_Investeringsår-$I41+1)/$K41=INT((AN$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AN$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AO$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AO$2-S_Investeringsår-$I41+1)/$K41=INT((AO$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AO$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AP$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AP$2-S_Investeringsår-$I41+1)/$K41=INT((AP$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AP$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AQ$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AQ$2-S_Investeringsår-$I41+1)/$K41=INT((AQ$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AQ$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AR$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AR$2-S_Investeringsår-$I41+1)/$K41=INT((AR$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AR$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AS$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AS$2-S_Investeringsår-$I41+1)/$K41=INT((AS$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AS$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AT$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AT$2-S_Investeringsår-$I41+1)/$K41=INT((AT$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AT$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AU$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AU$2-S_Investeringsår-$I41+1)/$K41=INT((AU$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AU$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AV$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AV$2-S_Investeringsår-$I41+1)/$K41=INT((AV$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AV$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AW$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AW$2-S_Investeringsår-$I41+1)/$K41=INT((AW$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AW$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AX$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AX$2-S_Investeringsår-$I41+1)/$K41=INT((AX$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AX$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AY$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AY$2-S_Investeringsår-$I41+1)/$K41=INT((AY$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AY$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H42\n*IF(U$2>=$I42+S_Investeringsår-1,1,0)\n*IF(U$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((U$2-S_Investeringsår-$I42+1)/$K42=INT((U$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(U$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(V$2>=$I42+S_Investeringsår-1,1,0)\n*IF(V$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((V$2-S_Investeringsår-$I42+1)/$K42=INT((V$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(V$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(W$2>=$I42+S_Investeringsår-1,1,0)\n*IF(W$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((W$2-S_Investeringsår-$I42+1)/$K42=INT((W$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(W$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(X$2>=$I42+S_Investeringsår-1,1,0)\n*IF(X$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((X$2-S_Investeringsår-$I42+1)/$K42=INT((X$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(X$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(Y$2>=$I42+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((Y$2-S_Investeringsår-$I42+1)/$K42=INT((Y$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(Y$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(Z$2>=$I42+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((Z$2-S_Investeringsår-$I42+1)/$K42=INT((Z$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(Z$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AA$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AA$2-S_Investeringsår-$I42+1)/$K42=INT((AA$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AA$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AB$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AB$2-S_Investeringsår-$I42+1)/$K42=INT((AB$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AB$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AC$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AC$2-S_Investeringsår-$I42+1)/$K42=INT((AC$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AC$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AD$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AD$2-S_Investeringsår-$I42+1)/$K42=INT((AD$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AD$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AE$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AE$2-S_Investeringsår-$I42+1)/$K42=INT((AE$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AE$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AF$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AF$2-S_Investeringsår-$I42+1)/$K42=INT((AF$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AF$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AG$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AG$2-S_Investeringsår-$I42+1)/$K42=INT((AG$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AG$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AH$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AH$2-S_Investeringsår-$I42+1)/$K42=INT((AH$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AH$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AI$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AI$2-S_Investeringsår-$I42+1)/$K42=INT((AI$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AI$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AJ$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AJ$2-S_Investeringsår-$I42+1)/$K42=INT((AJ$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AJ$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AK$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AK$2-S_Investeringsår-$I42+1)/$K42=INT((AK$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AK$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AL$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AL$2-S_Investeringsår-$I42+1)/$K42=INT((AL$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AL$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AM$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AM$2-S_Investeringsår-$I42+1)/$K42=INT((AM$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AM$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AN$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AN$2-S_Investeringsår-$I42+1)/$K42=INT((AN$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AN$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AO$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AO$2-S_Investeringsår-$I42+1)/$K42=INT((AO$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AO$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AP$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AP$2-S_Investeringsår-$I42+1)/$K42=INT((AP$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AP$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AQ$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AQ$2-S_Investeringsår-$I42+1)/$K42=INT((AQ$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AQ$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AR$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AR$2-S_Investeringsår-$I42+1)/$K42=INT((AR$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AR$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AS$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AS$2-S_Investeringsår-$I42+1)/$K42=INT((AS$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AS$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AT$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AT$2-S_Investeringsår-$I42+1)/$K42=INT((AT$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AT$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AU$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AU$2-S_Investeringsår-$I42+1)/$K42=INT((AU$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AU$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AV$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AV$2-S_Investeringsår-$I42+1)/$K42=INT((AV$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AV$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AW$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AW$2-S_Investeringsår-$I42+1)/$K42=INT((AW$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AW$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AX$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AX$2-S_Investeringsår-$I42+1)/$K42=INT((AX$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AX$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AY$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AY$2-S_Investeringsår-$I42+1)/$K42=INT((AY$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AY$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H43\n*IF(U$2>=$I43+S_Investeringsår-1,1,0)\n*IF(U$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((U$2-S_Investeringsår-$I43+1)/$K43=INT((U$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(U$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(V$2>=$I43+S_Investeringsår-1,1,0)\n*IF(V$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((V$2-S_Investeringsår-$I43+1)/$K43=INT((V$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(V$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(W$2>=$I43+S_Investeringsår-1,1,0)\n*IF(W$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((W$2-S_Investeringsår-$I43+1)/$K43=INT((W$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(W$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(X$2>=$I43+S_Investeringsår-1,1,0)\n*IF(X$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((X$2-S_Investeringsår-$I43+1)/$K43=INT((X$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(X$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(Y$2>=$I43+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((Y$2-S_Investeringsår-$I43+1)/$K43=INT((Y$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(Y$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(Z$2>=$I43+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((Z$2-S_Investeringsår-$I43+1)/$K43=INT((Z$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(Z$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AA$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AA$2-S_Investeringsår-$I43+1)/$K43=INT((AA$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AA$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AB$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AB$2-S_Investeringsår-$I43+1)/$K43=INT((AB$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AB$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AC$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AC$2-S_Investeringsår-$I43+1)/$K43=INT((AC$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AC$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AD$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AD$2-S_Investeringsår-$I43+1)/$K43=INT((AD$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AD$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AE$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AE$2-S_Investeringsår-$I43+1)/$K43=INT((AE$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AE$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AF$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AF$2-S_Investeringsår-$I43+1)/$K43=INT((AF$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AF$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AG$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AG$2-S_Investeringsår-$I43+1)/$K43=INT((AG$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AG$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AH$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AH$2-S_Investeringsår-$I43+1)/$K43=INT((AH$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AH$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AI$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AI$2-S_Investeringsår-$I43+1)/$K43=INT((AI$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AI$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AJ$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AJ$2-S_Investeringsår-$I43+1)/$K43=INT((AJ$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AJ$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AK$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AK$2-S_Investeringsår-$I43+1)/$K43=INT((AK$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AK$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AL$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AL$2-S_Investeringsår-$I43+1)/$K43=INT((AL$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AL$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AM$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AM$2-S_Investeringsår-$I43+1)/$K43=INT((AM$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AM$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AN$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AN$2-S_Investeringsår-$I43+1)/$K43=INT((AN$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AN$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AO$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AO$2-S_Investeringsår-$I43+1)/$K43=INT((AO$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AO$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AP$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AP$2-S_Investeringsår-$I43+1)/$K43=INT((AP$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AP$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AQ$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AQ$2-S_Investeringsår-$I43+1)/$K43=INT((AQ$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AQ$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AR$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AR$2-S_Investeringsår-$I43+1)/$K43=INT((AR$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AR$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AS$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AS$2-S_Investeringsår-$I43+1)/$K43=INT((AS$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AS$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AT$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AT$2-S_Investeringsår-$I43+1)/$K43=INT((AT$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AT$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AU$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AU$2-S_Investeringsår-$I43+1)/$K43=INT((AU$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AU$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AV$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AV$2-S_Investeringsår-$I43+1)/$K43=INT((AV$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AV$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AW$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AW$2-S_Investeringsår-$I43+1)/$K43=INT((AW$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AW$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AX$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AX$2-S_Investeringsår-$I43+1)/$K43=INT((AX$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AX$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AY$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AY$2-S_Investeringsår-$I43+1)/$K43=INT((AY$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AY$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUMIF($C$38:$C$43,\"El\",U$38:U$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($C$38:$C$43,\"El\",BD$38:BD$43)","v":0},{"$f":"SUMIF($C$38:$C$43,\"El\",BE$38:BE$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,543115.83602025313,null,null,null,543115.83602025313,{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",U$38:U$43)+SUMIF($C$38:$C$43,\"Naturgas\",U$38:U$43)+SUMIF($C$38:$C$43,\"Gasolie\",U$38:U$43)+SUMIF($C$38:$C$43,\"Træpiller\",U$38:U$43)","v":2450},{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",V$38:V$43)+SUMIF($C$38:$C$43,\"Naturgas\",V$38:V$43)+SUMIF($C$38:$C$43,\"Gasolie\",V$38:V$43)+SUMIF($C$38:$C$43,\"Træpiller\",V$38:V$43)","v":2503.82699},2558.836569735698,2615.0547209401052,2672.507996170104,2731.2235313475603,2791.229058575972,2852.552919238698,2915.2240773849562,2979.2721334099192,3044.7273380353618,3111.6206065974666,3179.9835336485335,3249.8484078794995,3321.2482273702935,28511.420407472222,29137.822016108472,29777.985793366777,30432.214096844204,31100.815926994688,31784.107073073956,32482.410262290796,33196.055312235374,33925.379286656258,34670.726654659957,35432.449453408168,36210.907454389431,37006.468333343859,37819.507843921085,38650.409995153605,0,null,null,271.55791801012657,null,{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",BD$38:BD$43)+SUMIF($C$38:$C$43,\"Naturgas\",BD$38:BD$43)+SUMIF($C$38:$C$43,\"Gasolie\",BD$38:BD$43)+SUMIF($C$38:$C$43,\"Træpiller\",BD$38:BD$43)","v":1.2250000000000001},{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",BE$38:BE$43)+SUMIF($C$38:$C$43,\"Naturgas\",BE$38:BE$43)+SUMIF($C$38:$C$43,\"Gasolie\",BE$38:BE$43)+SUMIF($C$38:$C$43,\"Træpiller\",BE$38:BE$43)","v":1.2519134949999999},1.279418284867849,1.3075273604700526,1.3362539980850521,1.3656117656737801,1.395614529287986,1.4262764596193489,1.457612038692478,1.4896360667049595,1.5223636690176809,1.5558103032987334,1.5899917668242667,1.6249242039397498,1.6606241136851467,14.255710203736111,14.568911008054236,14.888992896683389,15.216107048422101,15.550407963497344,15.892053536536977,16.241205131145399,16.598027656117686,16.96268964332813,17.335363327329979,17.716224726704084,18.105453727194714,18.50323416667193,18.909753921960544,19.325204997576801,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUMIF($C$38:$C$43,\"Vand\",U$38:U$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($C$38:$C$43,\"Vand\",BD$38:BD$43)","v":0},{"$f":"SUMIF($C$38:$C$43,\"Vand\",BE$38:BE$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non-Energy Benefits",null,null,null,null,null,null,"Periodisk\nbeløb\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Interval\n[år]","Pris-\nudvikling\n[%]",null,null,null,"SUM\n[kr.]",{"$f":"A47","v":"Non-Energy Benefits"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U47+1","v":2015},{"$f":"V47+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A47","v":"Non-Energy Benefits"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD47+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A47","v":"Non-Energy Benefits"}]
[null,"-",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,{"$f":"T48","v":0},null,null,null,{"$f":"SUM(U48:AY48)","v":0},{"$f":"$H48\n*IF(U$2>=$I48+S_Investeringsår-1,1,0)\n*IF(U$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((U$2-S_Investeringsår-$I48+1)/$K48=INT((U$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(U$2-S_Investeringsår)","v":0},{"$f":"$H48\n*IF(V$2>=$I48+S_Investeringsår-1,1,0)\n*IF(V$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((V$2-S_Investeringsår-$I48+1)/$K48=INT((V$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,{"$f":"$H48\n*IF(AE$2>=$I48+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((AE$2-S_Investeringsår-$I48+1)/$K48=INT((AE$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(AE$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H48\n*IF(AO$2>=$I48+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((AO$2-S_Investeringsår-$I48+1)/$K48=INT((AO$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(AO$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD48:CH48)","v":0},null,{"$f":"U48/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE48/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AO48/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AY48/S_Areal","v":0}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Energy Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U48:U53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUM(BD48:BD53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Huslejeændring (kr./m2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnit over 30 år\n[kr.]","SUM år 1\n[kr.]",{"$f":"A55","v":"Huslejeændring (kr./m2)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A55","v":"Huslejeændring (kr./m2)"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD55+1","v":2015},{"$f":"BE55+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Henlæggelse til investeringer og reinvestringer",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD56:CG56)/S_Beregningsperiode","v":-56.073041883763089},{"$f":"BD56","v":-64.011791430705074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD56:CG56)","v":-1682.1912565128928},null,{"$f":"BD10","v":-64.011791430705074},-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-64.011791430705074,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,-48.134292336821147,0]
[null,"Henlæggelse til  fremtidig vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,-5.3137865252307241,-10.41082220904867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD57:CG57)","v":-159.41359575692172},null,{"$f":"BD21","v":-10.41082220904867},-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.41082220904867,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,-10.875288297790334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD58:CG58)/S_Beregningsperiode","v":1.7500000000000002E-2},0.52500000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52500000000000002,null,{"$f":"BD30","v":0.52500000000000002},{"$f":"BE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,-5.3041917856003984,-5.3041917856003984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-159.12575356801196,null,{"$f":"U32/S_Areal","v":-5.3041917856003984},-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,-5.3041917856003984,0]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,9.0519306003375526,{"$f":"BD61","v":1.2250000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.55791801012657,null,{"$f":"BD45","v":1.2250000000000001},1.2519134949999999,1.279418284867849,1.3075273604700526,1.3362539980850521,1.3656117656737801,1.395614529287986,1.4262764596193489,1.457612038692478,1.4896360667049595,1.5223636690176809,1.5558103032987334,1.5899917668242667,1.6249242039397498,1.6606241136851467,14.255710203736111,14.568911008054236,14.888992896683389,15.216107048422101,15.550407963497344,15.892053536536977,16.241205131145399,16.598027656117686,16.96268964332813,17.335363327329979,17.716224726704084,18.105453727194714,18.50323416667193,18.909753921960544,19.325204997576801,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Energy Benefit",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total inkl. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,-57.621589594256662,-77.976805425354144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1728.6476878276999,null,{"$f":"SUM(BD56:BD63)","v":-77.976805425354144},-78.474891930354147,-78.447387140486299,-78.419278064884097,-78.390551427269088,-78.361193659680367,-78.331190896066161,-78.300528965734799,-78.733659475403329,-78.701635447390842,-78.668907845078124,-78.635461210797075,{"$f":"SUM(BP56:BP63)","v":-78.601279747271533},-78.566347310156047,-78.530647400410658,-39.182773918685427,-38.869573114367306,-38.549491225738151,-38.222377073999439,-37.8880761589242,-37.546430585884565,-37.197278991276143,-36.840456466303856,-36.475794479093409,-36.103120795091563,-35.722259395717458,-35.333030395226828,-34.935249955749612,-34.528730200460998,-34.113279124844738,0]
[null,"Total eks. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,-66.673520194594275,{"$f":"BD65","v":-79.201805425354138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2000.2056058378284,null,{"$f":"SUM(BD56:BD59)","v":-79.201805425354138},{"$f":"SUM(BE56:BE59)","v":-79.726805425354144},{"$f":"SUM(BF56:BF59)","v":-79.726805425354144},-79.726805425354144,-79.726805425354144,-79.726805425354144,-79.726805425354144,-79.726805425354144,-80.191271514095803,-80.191271514095803,-80.191271514095803,-80.191271514095803,-80.191271514095803,-80.191271514095803,-80.191271514095803,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,-53.438484122421542,0]
[null,"Gennemsnit de næste 30 år inkl. drift og NEB",null,null,null,null,null,null,null,null,null,null,null,null,-57.621589594256633,{"$f":"BD66","v":-57.621589594256612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1728.647687827699,null,{"$f":"SUM($BD$56:$CH$63)/S_Beregningsperiode","v":-57.621589594256612},{"$f":"SUM($BD$56:$CH$63)/S_Beregningsperiode","v":-57.621589594256612},-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612,-57.621589594256612]
[]
[]
[]
[]
["Totaløkonomisk oversigt i nutidskroner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM\n[nutidskr..]",null,null,null,null,{"$f":"S_Investeringsår","v":2014},{"$f":"U71+1","v":2015},{"$f":"V71+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Reinvesteringer (eksl. År 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72","v":-907389.96535173443},null,null,null,{"$f":"SUM(V72:AY72)","v":-907389.96535173443},{"$f":"U10\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ10\n*(1+S_Tilbagediskonteringsrente)^-(AJ$2-S_Investeringsår)","v":-907389.96535173443},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73","v":219183.13405716731},null,null,null,{"$f":"SUM(U73:BAY73)","v":219183.13405716731},{"$f":"(U11+U22)\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,219183.13405716731,0]
[null,"Vedligehold (eksl. År 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,-32788.165749128835,null,null,null,{"$f":"SUM(V74:AY74)","v":-32788.165749128835},{"$f":"U21\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":-307929},0,0,0,0,0,0,0,-32788.165749128835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(U75:AY75)","v":0},{"$f":"U44\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,202003.58582759232,null,null,null,202003.58582759232,{"$f":"U45\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":2450},2384.5971333333332,2320.9401993067554,2258.9825901652998,2198.6789423502378,2139.9851032852007,2082.8580990489495,2027.2561029111189,1973.1384047079021,1920.4653810352527,1869.1984662377843,1819.3001241721158,1770.7338207240018,1723.4639970591165,1677.4560435879098,13714.480706853956,13348.371991313981,12992.036565369091,12645.213530588155,12307.648953236077,11979.095678350925,11659.313148784217,11348.067229072032,11045.130034007801,10750.279761791393,10463.300531632287,10183.982225687956,9912.1203352216799,9647.5158108672094,9389.9749168905928,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"U46\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Energy Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"U54\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V54\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},{"$f":"W54\n*(1+S_Tilbagediskonteringsrente)^-(W$2-S_Investeringsår)","v":0},{"$f":"X54\n*(1+S_Tilbagediskonteringsrente)^-(X$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,-171230.69976880631,null,null,null,-171230.69976880631,{"$f":"U32\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":-10608.383571200797},{"$f":"V32\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":-10103.222448762663},-9622.1166178692019,-9163.9205884468593,-8727.5434175684386,-8311.9461119699408,-7916.1391542570864,-7539.1801469115107,-7180.1715684871542,-6838.258636654431,-6512.6272730042201,-6202.5021647659241,-5907.1449188246897,-5625.8523036425604,-5357.9545748976789,-5102.8138808549302,-4859.8227436713623,-4628.4026130203447,-4408.0024885908042,-4198.097608181718,-3998.1881982683039,-3807.7982840650511,-3626.4745562524299,-3453.7852916689799,-3289.3193253990294,-3132.6850718085989,-2983.5095921986654,-2841.437706855872,-2706.1311493865451,-2577.2677613205187,0]
[null,"Egenfinansiering (brugt på at reducere lånebehovet og dermed ydelsen)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80","v":-100000},null,null,null,-100000,{"$f":"-U25\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":-100000}]
[null,"Total nutidsværdi efter 30 år",null,null,null,null,null,null,null,null,null,null,null,null,null,-790222.11098491005,null,null,null,{"$f":"SUM(U81:AY81)","v":-790222.11098491005},{"$f":"SUM(U75:U80)+U73","v":-108158.3835712008},{"$f":"SUM(V72:V80)","v":-7718.6253154293299},{"$f":"SUM(W72:W80)","v":-7301.176418562447},{"$f":"SUM(X72:X80)","v":-6904.937998281559},{"$f":"SUM(Y72:Y80)","v":-6528.8644752182008},-6171.9610086847406,-5833.2810552081373,-5511.9240440003923,-37995.19891290809,-4917.7932556191781,-4643.4288067664356,-4383.2020405938083,-4136.4110981006879,-3902.3883065834439,-3680.4985313097691,-898778.2985257355,8488.5492476426189,8363.6339523487477,8237.2110419973505,8109.5513450543594,7980.9074800826202,7851.5148647191654,7721.5926728196027,7591.3447423388216,7460.9604363923636,7330.6154598236881,7200.4726334892912,7070.6826283658083,6941.3846614806644,225995.84121273737,0]
[null,"Resultalt (akkumuleret)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U81","v":-108158.3835712008},{"$f":"U82+V81","v":-115877.00888663012},{"$f":"V82+W81","v":-123178.18530519257},{"$f":"W82+X81","v":-130083.12330347413},{"$f":"X82+Y81","v":-136611.98777869233},{"$f":"Y82+Z81","v":-142783.94878737707},{"$f":"Z82+AA81","v":-148617.22984258522},-154129.15388658561,-192124.3527994937,-197042.14605511288,-201685.57486187931,-206068.77690247312,-210205.18800057381,-214107.57630715726,-217788.07483846703,-1116566.3733642024,-1108077.8241165599,-1099714.1901642112,-1091476.9791222138,-1083367.4277771595,-1075386.5202970768,-1067535.0054323575,-1059813.412759538,-1052222.0680171992,-1044761.1075808068,-1037430.4921209832,-1030230.0194874939,-1023159.3368591281,-1016217.9521976474,-790222.11098491005,-790222.11098491005]

{"sheet":"Renovering","index":3,"n_rows":82,"n_cols":89,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["TOTALØKONOMIBEREGNING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HUSLEJEÆNDRING (kr/m2)"]
["Investeringer og reinvesteringer",null,null,null,null,null,null,"Startinvest./\nreinvest.\n[kr.]","Første år for\ninvestering\n[år]","Sidste år for\nreinvest.\n[år]","Levetid/ interval\n[år]","Pris-\nudvikling\n[%]","Scrap-\nværdi\n[kr.]","Afskrivnings-\nfaktor\n[-]","Antal\nreinvest.\n[stk.]","SUM\n[kr.]",{"$f":"A2","v":"Investeringer og reinvesteringer"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U2+1","v":2015},{"$f":"V2+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A2","v":"Investeringer og reinvesteringer"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD2+1","v":2015},{"$f":"BE2+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A2","v":"Investeringer og reinvesteringer"}]
[null,"Udskiftning af eksisterende vinduer. Restlevetid 15 år.",null,null,null,null,null,-1393500,1,30,40,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"-IF(ISBLANK(H3),0,(1+L3)^(K3*O3)*H3*(1-N3))","v":348375},{"$f":"IF((30-J3)>=K3,1,IF(K3>0,((S_Investeringsår+30)-(S_Investeringsår+I3-1+O3*K3))/K3,0))","v":0.75},{"$f":"IF(H3=0,0,ROUNDDOWN((J3-I3)/K3,0))","v":0},{"$f":"T3","v":-1393500},null,null,null,{"$f":"SUM(U3:AY3)","v":-1393500},{"$f":"$H3\n*IF(U$2>=$I3+S_Investeringsår-1,1,0)\n*IF(U$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((U$2-S_Investeringsår-$I3+1)/$K3=INT((U$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(U$2-S_Investeringsår)","v":-1393500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H3\n*IF(AK$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J3+S_Investeringsår-1,1,0)\n*IF($K3=0,0,IF((AK$2-S_Investeringsår-$I3+1)/$K3=INT((AK$2-S_Investeringsår-$I3+1)/$K3),1,0))\n*(1+IF(ISBLANK($L3),S_Inflation,$L3))^(AK$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD3:CH3)","v":-1066.7173547230416},null,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(U$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((U$2-S_Investeringsår-$I3+1)/$K3=INT((U$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(U$2-S_Investeringsår+$K3)/$K3,BC3*S_Areal))\n*IF(U$2>=$I3+S_Investeringsår-1,1,0)\n*IF(U$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-35.557245157434707},-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AE$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AE$2-S_Investeringsår-$I3+1)/$K3=INT((AE$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AE$2-S_Investeringsår+$K3)/$K3,BM3*S_Areal))\n*IF(AE$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-35.557245157434707},-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AO$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AO$2-S_Investeringsår-$I3+1)/$K3=INT((AO$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AO$2-S_Investeringsår+$K3)/$K3,BW3*S_Areal))\n*IF(AO$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":-35.557245157434707},-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,-35.557245157434707,{"$f":"IF(OR($K3=0,($I3)=0),0,\nIF(AY$2<$I3+S_Investeringsår-1,$H3/($I3-1)*(1+$L3)^$I3,0)\n+\nIF($K3=0,0,IF((AY$2-S_Investeringsår-$I3+1)/$K3=INT((AY$2-S_Investeringsår-$I3+1)/$K3),$H3*(1+$L3)^(AY$2-S_Investeringsår+$K3)/$K3,CG3*S_Areal))\n*IF(AY$2>=$I3+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J3+S_Investeringsår-1,1,0)\n)/S_Areal","v":0}]
[null,"Leje af lift/arbejdsplatform til udskiftning af vinduerne",null,null,null,null,null,-50000,1,30,40,1.7999999999999999E-2,{"$f":"-IF(ISBLANK(H4),0,(1+L4)^(K4*O4)*H4*(1-N4))","v":12500},0.75,{"$f":"IF(H4=0,0,ROUNDDOWN((J4-I4)/K4,0))","v":0},-50000,null,null,null,-50000,-50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD4:CH4)","v":-38.274752591425951},null,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,-1.2758250863808649,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringer og reinvesteringer",null,null,null,null,null,null,null,null,null,null,null,null,null,-1443500,null,null,null,-1443500,{"$f":"SUM(U3:U9)","v":-1443500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1104.9921073144667,"Henlæggelse",{"$f":"SUM(BD3:BD9)","v":-36.83307024381557},-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,0]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":360875},null,null,null,360875,{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=U2,SUM($M$3:$M$9),0)","v":0},{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=V2,SUM($M$3:$M$9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360875,0]
["Vedligeholdelse",null,null,null,null,null,null,"Periodisk\nudgift\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Levetid/ interval\n[år]","Pris-\nudvikling\n[%]","Scrap-\nværdi\n[kr.]","Afskrivnings-\nfaktor\n[-]","Antal\nreinvest.\n[stk.]","SUM\n[kr.]",{"$f":"A12","v":"Vedligeholdelse"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U12+1","v":2015},{"$f":"V12+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A12","v":"Vedligeholdelse"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD12+1","v":2015},{"$f":"BE12+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A12","v":"Vedligeholdelse"}]
[null,"-",null,null,null,null,null,{"$f":"-G13*F13*0.5","v":0},0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},0,{"$f":"IF((30-J13)>=K13,1,IF(K13>0,((S_Investeringsår+30)-(S_Investeringsår+I13-1+O13*K13))/K13,0))","v":1},{"$f":"IF(H13=0,0,ROUNDDOWN((J13-I13)/K13,0))","v":0},{"$f":"T13","v":0},null,null,null,{"$f":"SUM(U13:AY13)","v":0},{"$f":"$H13\n*IF(U$2>=$I13+S_Investeringsår-1,1,0)\n*IF(U$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((U$2-S_Investeringsår-$I13+1)/$K13=INT((U$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(U$2-S_Investeringsår)","v":0},{"$f":"$H13\n*IF(V$2>=$I13+S_Investeringsår-1,1,0)\n*IF(V$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((V$2-S_Investeringsår-$I13+1)/$K13=INT((V$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H13\n*IF(AL$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J13+S_Investeringsår-1,1,0)\n*IF($K13=0,0,IF((AL$2-S_Investeringsår-$I13+1)/$K13=INT((AL$2-S_Investeringsår-$I13+1)/$K13),1,0))\n*(1+IF(ISBLANK($L13),S_Inflation,$L13))^(AL$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD13:CH13)","v":0},null,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(U$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((U$2-S_Investeringsår-$I13+1)/$K13=INT((U$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(U$2-S_Investeringsår+$K13)/$K13,BC13*S_Areal))\n*IF(U$2>=$I13+S_Investeringsår-1,1,0)\n*IF(U$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(AE$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((AE$2-S_Investeringsår-$I13+1)/$K13=INT((AE$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(AE$2-S_Investeringsår+$K13)/$K13,BM13*S_Areal))\n*IF(AE$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(AO$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((AO$2-S_Investeringsår-$I13+1)/$K13=INT((AO$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(AO$2-S_Investeringsår+$K13)/$K13,BW13*S_Areal))\n*IF(AO$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($K13=0,($I13)=0),0,\nIF(AY$2<$I13+S_Investeringsår-1,$H13/($I13-1)*(1+$L13)^$I13,0)\n+\nIF($K13=0,0,IF((AY$2-S_Investeringsår-$I13+1)/$K13=INT((AY$2-S_Investeringsår-$I13+1)/$K13),$H13*(1+$L13)^(AY$2-S_Investeringsår+$K13)/$K13,CG13*S_Areal))\n*IF(AY$2>=$I13+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J13+S_Investeringsår-1,1,0)\n)/S_Areal","v":0}]
[null,"-",null,null,null,null,null,{"$f":"-G14*F14","v":0},0,0,0,1.7999999999999999E-2,0,1,{"$f":"IF(H14=0,0,ROUNDDOWN((J14-I14)/K14,0))","v":0},{"$f":"T14","v":0},null,null,null,0,{"$f":"$H14\n*IF(U$2>=$I14+S_Investeringsår-1,1,0)\n*IF(U$2<=$J14+S_Investeringsår-1,1,0)\n*IF($K14=0,0,IF((U$2-S_Investeringsår-$I14+1)/$K14=INT((U$2-S_Investeringsår-$I14+1)/$K14),1,0))\n*(1+IF(ISBLANK($L14),S_Inflation,$L14))^(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,{"$f":"4*G15*-F15","v":0},0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,{"$f":"$H15\n*IF(U$2>=$I15+S_Investeringsår-1,1,0)\n*IF(U$2<=$J15+S_Investeringsår-1,1,0)\n*IF($K15=0,0,IF((U$2-S_Investeringsår-$I15+1)/$K15=INT((U$2-S_Investeringsår-$I15+1)/$K15),1,0))\n*(1+IF(ISBLANK($L15),S_Inflation,$L15))^(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,{"$f":"$H16\n*IF(U$2>=$I16+S_Investeringsår-1,1,0)\n*IF(U$2<=$J16+S_Investeringsår-1,1,0)\n*IF($K16=0,0,IF((U$2-S_Investeringsår-$I16+1)/$K16=INT((U$2-S_Investeringsår-$I16+1)/$K16),1,0))\n*(1+IF(ISBLANK($L16),S_Inflation,$L16))^(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U13:U20)","v":0},{"$f":"SUM(V13:V20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,"Henlæggelse",{"$f":"SUM(BD13:BD20)","v":0},{"$f":"SUM(BE13:BE20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T22","v":0},null,null,null,{"$f":"SUM(U22:AY22)","v":0},{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=U12,SUM($M$13:$M$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Finansiering",null,null,"Hovedstol\n[kr.]","Årlig\nydelse\n[kr.]",null,null,"Egenfinansiering/ tilskud\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Interval\n[år]","Pris-\nudvikling\n[%]",null,null,null,"SUM\n[kr.]",{"$f":"A23","v":"Finansiering"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U23+1","v":2015},{"$f":"V23+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A23","v":"Finansiering"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD23+1","v":2015},{"$f":"BE23+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A23","v":"Finansiering"}]
["Egenfinansiering og tilskud"]
[null,"Egenfinansiering  (bruges på at reducere lånebehovet og dermed ydelsen)",null,null,null,null,null,100000,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,{"$f":"T25","v":100000},null,null,null,{"$f":"SUM(U25:AY25)","v":100000},{"$f":"$H25\n*IF(U$2>=$I25+S_Investeringsår-1,1,0)\n*IF(U$2<=$J25+S_Investeringsår-1,1,0)\n*IF($K25=0,0,IF((U$2-S_Investeringsår-$I25+1)/$K25=INT((U$2-S_Investeringsår-$I25+1)/$K25),1,0))\n*(1+IF(ISBLANK($L25),S_Inflation,$L25))^(U$2-S_Investeringsår)","v":100000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H25\n*IF(AK$2>=$I25+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J25+S_Investeringsår-1,1,0)\n*IF($K25=0,0,IF((AK$2-S_Investeringsår-$I25+1)/$K25=INT((AK$2-S_Investeringsår-$I25+1)/$K25),1,0))\n*(1+IF(ISBLANK($L25),S_Inflation,$L25))^(AK$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD25:CH25)","v":50},null,{"$f":"U25/S_Areal","v":50},0,0,0,0,0,0,0,0,0,{"$f":"AE25/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AO25/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AY25/S_Areal","v":0}]
[null,"Tilskud til energibesparelser",null,null,null,null,null,8820,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,8820,null,null,null,8820,8820,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4.41,null,4.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilskud fra dispositionsfond",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"U27/S_Areal","v":0},{"$f":"V27/S_Areal","v":0},{"$f":"W27/S_Areal","v":0},{"$f":"X27/S_Areal","v":0},{"$f":"Y27/S_Areal","v":0},{"$f":"Z27/S_Areal","v":0},{"$f":"AA27/S_Areal","v":0},{"$f":"AB27/S_Areal","v":0},{"$f":"AC27/S_Areal","v":0},{"$f":"AD27/S_Areal","v":0},{"$f":"AE27/S_Areal","v":0},{"$f":"AF27/S_Areal","v":0},{"$f":"AG27/S_Areal","v":0},{"$f":"AH27/S_Areal","v":0},{"$f":"AI27/S_Areal","v":0},{"$f":"AJ27/S_Areal","v":0},{"$f":"AK27/S_Areal","v":0},{"$f":"AL27/S_Areal","v":0},{"$f":"AM27/S_Areal","v":0},{"$f":"AN27/S_Areal","v":0},{"$f":"AO27/S_Areal","v":0},{"$f":"AP27/S_Areal","v":0},{"$f":"AQ27/S_Areal","v":0},{"$f":"AR27/S_Areal","v":0},{"$f":"AS27/S_Areal","v":0},{"$f":"AT27/S_Areal","v":0},{"$f":"AU27/S_Areal","v":0},{"$f":"AV27/S_Areal","v":0},{"$f":"AW27/S_Areal","v":0},{"$f":"AX27/S_Areal","v":0},{"$f":"AY27/S_Areal","v":0}]
[null,"Tilskud fra landsbyggefonden",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"U28/S_Areal","v":0},{"$f":"V28/S_Areal","v":0},{"$f":"W28/S_Areal","v":0},{"$f":"X28/S_Areal","v":0},{"$f":"Y28/S_Areal","v":0},{"$f":"Z28/S_Areal","v":0},{"$f":"AA28/S_Areal","v":0},{"$f":"AB28/S_Areal","v":0},{"$f":"AC28/S_Areal","v":0},{"$f":"AD28/S_Areal","v":0},{"$f":"AE28/S_Areal","v":0},{"$f":"AF28/S_Areal","v":0},{"$f":"AG28/S_Areal","v":0},{"$f":"AH28/S_Areal","v":0},{"$f":"AI28/S_Areal","v":0},{"$f":"AJ28/S_Areal","v":0},{"$f":"AK28/S_Areal","v":0},{"$f":"AL28/S_Areal","v":0},{"$f":"AM28/S_Areal","v":0},{"$f":"AN28/S_Areal","v":0},{"$f":"AO28/S_Areal","v":0},{"$f":"AP28/S_Areal","v":0},{"$f":"AQ28/S_Areal","v":0},{"$f":"AR28/S_Areal","v":0},{"$f":"AS28/S_Areal","v":0},{"$f":"AT28/S_Areal","v":0},{"$f":"AU28/S_Areal","v":0},{"$f":"AV28/S_Areal","v":0},{"$f":"AW28/S_Areal","v":0},{"$f":"AX28/S_Areal","v":0},{"$f":"AY28/S_Areal","v":0}]
[null,"Andre tilskud",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,8820,null,null,null,{"$f":"SUM(U30:AY30)","v":8820},{"$f":"SUM(U26:U29)","v":8820},{"$f":"SUM(V26:V29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4.41,null,{"$f":"SUM(BD26:BD29)","v":4.41},{"$f":"SUM(BE26:BE29)","v":0},{"$f":"SUM(BF26:BF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Årlig ydelse med valgt finansieringsform (vælg)"]
[null,"Finansieringsforslag 1 - Simpel låneberegning",null,{"$f":"IF($B$32=$B$34,D34,0)+IF($B$32=$B$35,D35,0)+IF($B$32=$B$36,D36,0)","v":-1343500},{"$f":"IF($B$32=$B$34,E34,\"\")","v":-68544.374896759327},null,null,null,null,null,null,null,null,null,null,{"$f":"T32","v":-2056331.2469027806},null,null,null,{"$f":"SUM(U32:AY32)","v":-2056331.2469027806},{"$f":"IF(ISBLANK($B$32),\"\",IF($B$32=$B$34,U34,0)+IF($B$32=$B$35,U35,0)+(IF($B$32=$B$36,U36,0)))","v":-68544.374896759327},-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,0,null,null,{"$f":"SUM(BD32:CH32)","v":-1028.1656234513898},null,{"$f":"U32/S_Areal","v":-34.272187448379661},-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,0]
["Mulige finansieringsformer"]
[null,"Finansieringsforslag 1 - Simpel låneberegning",null,{"$f":"U10+U21+U25","v":-1343500},{"$f":"V34","v":-68544.374896759327},null,null,null,null,null,null,null,null,null,null,{"$f":"T34","v":-2056331.2469027806},null,null,null,{"$f":"SUM(U34:AY34)","v":-2056331.2469027806},{"$f":"IF(OR(U$2<S_Investeringsår,U$2>=S_Investeringsår+S_Beregningsperiode),0,-PMT(S_rente,S_Beregningsperiode,$D$34))","v":-68544.374896759327},-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,-68544.374896759327,0,null,null,{"$f":"SUM(BD34:CH34)","v":-1028.1656234513898},null,{"$f":"U34/S_Areal","v":-34.272187448379661},-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,{"$f":"AE34/S_Areal","v":-34.272187448379661},-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,{"$f":"AO34/S_Areal","v":-34.272187448379661},-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,{"$f":"AY34/S_Areal","v":0}]
[null,"Finansieringsforslag 2 - Vippet låneprofil",null,{"$f":"D34","v":-1343500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35","v":-2059100.4609545711},null,null,null,{"$f":"SUM(U35:AY35)","v":-2059100.4609545711},{"$f":"$AI$35/(1+S_Inflation)^($AI$2-U2)","v":-53395.287363178359},-54356.402535715562,-55334.817781358455,-56330.8445014229,-57344.799702448508,-58377.006097092592,-59427.792206840255,-60497.492466563373,-61586.447330961528,-62695.003382918825,-63823.513443811375,-64972.336685799979,-66141.838746144378,{"$f":"$AI$35/(1+S_Inflation)^($AI$2-AH2)","v":-67332.39184357498},{"$f":"+AI34","v":-68544.374896759327},{"$f":"+AJ34","v":-68544.374896759327},{"$f":"+AK34","v":-68544.374896759327},{"$f":"$AI$35/(1+S_Inflation)^($AK$2-AL2)","v":-69778.173644900991},-71034.180770509207,-72312.796024378389,-73614.426352817187,-74939.486027167906,-76288.396775656918,-77661.587917618759,-79059.496500135894,-80482.567437138336,-81931.253651006846,-83406.016216724951,-84907.324508625999,-86435.656349781275,{"$f":"IF(OR(AY$2<S_Investeringsår,AY$2>=S_Investeringsår+S_Beregningsperiode),0,((AY$2-S_Investeringsår)*$G$35+$F$35))","v":0},null,null,{"$f":"SUM(BD35:CH35)","v":-1029.550230477286},null,-26.697643681589181,-27.17820126785778,-27.667408890679226,-28.165422250711451,-28.672399851224256,-29.188503048546295,-29.713896103420126,-30.248746233281686,-30.793223665480763,-31.347501691459414,-31.911756721905686,-32.486168342899987,-33.070919373072186,-33.666195921787491,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.889086822450494,-35.517090385254605,-36.156398012189193,-36.807213176408595,-37.469743013583951,-38.14419838782846,-38.83079395880938,-39.529748250067946,-40.241283718569164,-40.965626825503421,-41.703008108362475,-42.453662254313002,-43.217828174890634,0]
[null,"Finansieringsforslag 3 - Egen indtastet låneprofil",null,{"$f":"D35","v":-1343500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36","v":-600000},null,null,null,{"$f":"SUM(U36:AY36)","v":-600000},-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,-20000,0,null,null,{"$f":"SUM(BD36:CH36)","v":-300},null,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,-10,0]
["Energi- og vandforbrug",null,"Forsyningstype","Navn","Pris\n[kr./kWh]","Enhed","Forbrug(-) / besparelse(+)\nper år","Periodisk\nudgift(-) / besparelse(+)\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Interval\n[år]","Pris-\nudvikling\n[%]","Energipris-fremskrivning\n[%]",null,null,"SUM\n[kr.]",{"$f":"A37","v":"Energi- og vandforbrug"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U37+1","v":2015},{"$f":"V37+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A37","v":"Energi- og vandforbrug"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD37+1","v":2015},{"$f":"BE37+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A37","v":"Energi- og vandforbrug"}]
[null,"Udskiftning af vindue træ/alu, 1.188 mm x 1.488 mm, lavenergi",{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP($D38,S_forsyningsoplysninger,2,0))","v":"Fjernvarme"},"Fjernvarme_1",{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,4,0))","v":0.7},{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,5,0))","v":"kr/kWh"},29400,{"$f":"IF(ISBLANK(D38),0,G38*E38)","v":20580},1,30,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"IF(ISBLANK(D38),0%,VLOOKUP(D38,S_forsyningsoplysninger,3,0))","v":3.8999999999999998E-3},null,null,{"$f":"T38","v":861146.79123672587},null,null,null,{"$f":"SUM(U38:AY38)","v":861146.79123672587},{"$f":"$H38\n*IF(U$2>=$I38+S_Investeringsår-1,1,0)\n*IF(U$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((U$2-S_Investeringsår-$I38+1)/$K38=INT((U$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(U$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":20580},{"$f":"$H38\n*IF(V$2>=$I38+S_Investeringsår-1,1,0)\n*IF(V$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((V$2-S_Investeringsår-$I38+1)/$K38=INT((V$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(V$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":21032.146715999999},{"$f":"$H38\n*IF(W$2>=$I38+S_Investeringsår-1,1,0)\n*IF(W$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((W$2-S_Investeringsår-$I38+1)/$K38=INT((W$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(W$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":21494.227185779862},{"$f":"$H38\n*IF(X$2>=$I38+S_Investeringsår-1,1,0)\n*IF(X$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((X$2-S_Investeringsår-$I38+1)/$K38=INT((X$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(X$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":21966.459655896884},{"$f":"$H38\n*IF(Y$2>=$I38+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((Y$2-S_Investeringsår-$I38+1)/$K38=INT((Y$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(Y$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":22449.067167828871},{"$f":"$H38\n*IF(Z$2>=$I38+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((Z$2-S_Investeringsår-$I38+1)/$K38=INT((Z$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(Z$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":22942.277663319506},{"$f":"$H38\n*IF(AA$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AA$2-S_Investeringsår-$I38+1)/$K38=INT((AA$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AA$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":23446.324092038169},{"$f":"$H38\n*IF(AB$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AB$2-S_Investeringsår-$I38+1)/$K38=INT((AB$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AB$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":23961.444521605066},{"$f":"$H38\n*IF(AC$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AC$2-S_Investeringsår-$I38+1)/$K38=INT((AC$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AC$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":24487.882250033636},{"$f":"$H38\n*IF(AD$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AD$2-S_Investeringsår-$I38+1)/$K38=INT((AD$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AD$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":25025.885920643323},{"$f":"$H38\n*IF(AE$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AE$2-S_Investeringsår-$I38+1)/$K38=INT((AE$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AE$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":25575.709639497039},{"$f":"$H38\n*IF(AF$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AF$2-S_Investeringsår-$I38+1)/$K38=INT((AF$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AF$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":26137.613095418717},{"$f":"$H38\n*IF(AG$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AG$2-S_Investeringsår-$I38+1)/$K38=INT((AG$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AG$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":26711.861682647686},{"$f":"$H38\n*IF(AH$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AH$2-S_Investeringsår-$I38+1)/$K38=INT((AH$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AH$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":27298.726626187796},{"$f":"$H38\n*IF(AI$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AI$2-S_Investeringsår-$I38+1)/$K38=INT((AI$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AI$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":27898.485109910467},{"$f":"$H38\n*IF(AJ$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AJ$2-S_Investeringsår-$I38+1)/$K38=INT((AJ$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AJ$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":28511.420407472222},{"$f":"$H38\n*IF(AK$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AK$2-S_Investeringsår-$I38+1)/$K38=INT((AK$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AK$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":29137.822016108472},{"$f":"$H38\n*IF(AL$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AL$2-S_Investeringsår-$I38+1)/$K38=INT((AL$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AL$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":29777.985793366777},{"$f":"$H38\n*IF(AM$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AM$2-S_Investeringsår-$I38+1)/$K38=INT((AM$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AM$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":30432.214096844204},{"$f":"$H38\n*IF(AN$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AN$2-S_Investeringsår-$I38+1)/$K38=INT((AN$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AN$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":31100.815926994688},{"$f":"$H38\n*IF(AO$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AO$2-S_Investeringsår-$I38+1)/$K38=INT((AO$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AO$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":31784.107073073956},{"$f":"$H38\n*IF(AP$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AP$2-S_Investeringsår-$I38+1)/$K38=INT((AP$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AP$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":32482.410262290796},{"$f":"$H38\n*IF(AQ$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AQ$2-S_Investeringsår-$I38+1)/$K38=INT((AQ$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AQ$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":33196.055312235374},{"$f":"$H38\n*IF(AR$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AR$2-S_Investeringsår-$I38+1)/$K38=INT((AR$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AR$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":33925.379286656258},{"$f":"$H38\n*IF(AS$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AS$2-S_Investeringsår-$I38+1)/$K38=INT((AS$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AS$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":34670.726654659957},{"$f":"$H38\n*IF(AT$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AT$2-S_Investeringsår-$I38+1)/$K38=INT((AT$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AT$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":35432.449453408168},{"$f":"$H38\n*IF(AU$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AU$2-S_Investeringsår-$I38+1)/$K38=INT((AU$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AU$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":36210.907454389431},{"$f":"$H38\n*IF(AV$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AV$2-S_Investeringsår-$I38+1)/$K38=INT((AV$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AV$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":37006.468333343859},{"$f":"$H38\n*IF(AW$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AW$2-S_Investeringsår-$I38+1)/$K38=INT((AW$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AW$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":37819.507843921085},{"$f":"$H38\n*IF(AX$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AX$2-S_Investeringsår-$I38+1)/$K38=INT((AX$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AX$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":38650.409995153605},{"$f":"$H38\n*IF(AY$2>=$I38+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J38+S_Investeringsår-1,1,0)\n*IF($K38=0,0,IF((AY$2-S_Investeringsår-$I38+1)/$K38=INT((AY$2-S_Investeringsår-$I38+1)/$K38),1,0))\n*(1+IF(ISBLANK($L38),S_Inflation,$L38))^(AY$2-S_Investeringsår)\n*(1+IF($C38=\"\",0%,VLOOKUP($C38,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,{"$f":"SUM(BD38:CH38)","v":430.57339561836289},null,{"$f":"U38/S_Areal","v":10.29},10.516073358,10.747113592889932,10.983229827948442,11.224533583914436,11.471138831659752,11.723162046019084,11.980722260802533,12.243941125016818,12.512942960321661,{"$f":"AE38/S_Areal","v":12.787854819748519},13.068806547709359,13.355930841323843,13.649363313093898,13.949242554955234,14.255710203736111,14.568911008054236,14.888992896683389,15.216107048422101,15.550407963497344,{"$f":"AO38/S_Areal","v":15.892053536536977},16.241205131145399,16.598027656117686,16.96268964332813,17.335363327329979,17.716224726704084,18.105453727194714,18.50323416667193,18.909753921960544,19.325204997576801,{"$f":"AY38/S_Areal","v":0}]
[null,"-","",null,"",{"$f":"IF(ISBLANK(D39),\"\",VLOOKUP(D39,S_forsyningsoplysninger,5,0))","v":""},0,0,0,0,0,1.7999999999999999E-2,0,null,null,{"$f":"T39","v":0},null,null,null,0,{"$f":"$H39\n*IF(U$2>=$I39+S_Investeringsår-1,1,0)\n*IF(U$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((U$2-S_Investeringsår-$I39+1)/$K39=INT((U$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(U$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(V$2>=$I39+S_Investeringsår-1,1,0)\n*IF(V$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((V$2-S_Investeringsår-$I39+1)/$K39=INT((V$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(V$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(W$2>=$I39+S_Investeringsår-1,1,0)\n*IF(W$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((W$2-S_Investeringsår-$I39+1)/$K39=INT((W$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(W$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(X$2>=$I39+S_Investeringsår-1,1,0)\n*IF(X$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((X$2-S_Investeringsår-$I39+1)/$K39=INT((X$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(X$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(Y$2>=$I39+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((Y$2-S_Investeringsår-$I39+1)/$K39=INT((Y$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(Y$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(Z$2>=$I39+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((Z$2-S_Investeringsår-$I39+1)/$K39=INT((Z$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(Z$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AA$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AA$2-S_Investeringsår-$I39+1)/$K39=INT((AA$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AA$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AB$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AB$2-S_Investeringsår-$I39+1)/$K39=INT((AB$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AB$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AC$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AC$2-S_Investeringsår-$I39+1)/$K39=INT((AC$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AC$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AD$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AD$2-S_Investeringsår-$I39+1)/$K39=INT((AD$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AD$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AE$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AE$2-S_Investeringsår-$I39+1)/$K39=INT((AE$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AE$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AF$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AF$2-S_Investeringsår-$I39+1)/$K39=INT((AF$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AF$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AG$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AG$2-S_Investeringsår-$I39+1)/$K39=INT((AG$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AG$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AH$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AH$2-S_Investeringsår-$I39+1)/$K39=INT((AH$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AH$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AI$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AI$2-S_Investeringsår-$I39+1)/$K39=INT((AI$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AI$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AJ$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AJ$2-S_Investeringsår-$I39+1)/$K39=INT((AJ$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AJ$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AK$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AK$2-S_Investeringsår-$I39+1)/$K39=INT((AK$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AK$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AL$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AL$2-S_Investeringsår-$I39+1)/$K39=INT((AL$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AL$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AM$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AM$2-S_Investeringsår-$I39+1)/$K39=INT((AM$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AM$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AN$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AN$2-S_Investeringsår-$I39+1)/$K39=INT((AN$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AN$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AO$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AO$2-S_Investeringsår-$I39+1)/$K39=INT((AO$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AO$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AP$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AP$2-S_Investeringsår-$I39+1)/$K39=INT((AP$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AP$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AQ$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AQ$2-S_Investeringsår-$I39+1)/$K39=INT((AQ$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AQ$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AR$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AR$2-S_Investeringsår-$I39+1)/$K39=INT((AR$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AR$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AS$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AS$2-S_Investeringsår-$I39+1)/$K39=INT((AS$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AS$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AT$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AT$2-S_Investeringsår-$I39+1)/$K39=INT((AT$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AT$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AU$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AU$2-S_Investeringsår-$I39+1)/$K39=INT((AU$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AU$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AV$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AV$2-S_Investeringsår-$I39+1)/$K39=INT((AV$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AV$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AW$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AW$2-S_Investeringsår-$I39+1)/$K39=INT((AW$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AW$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AX$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AX$2-S_Investeringsår-$I39+1)/$K39=INT((AX$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AX$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H39\n*IF(AY$2>=$I39+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J39+S_Investeringsår-1,1,0)\n*IF($K39=0,0,IF((AY$2-S_Investeringsår-$I39+1)/$K39=INT((AY$2-S_Investeringsår-$I39+1)/$K39),1,0))\n*(1+IF(ISBLANK($L39),S_Inflation,$L39))^(AY$2-S_Investeringsår)\n*(1+IF($C39=\"\",0%,VLOOKUP($C39,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H40\n*IF(U$2>=$I40+S_Investeringsår-1,1,0)\n*IF(U$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((U$2-S_Investeringsår-$I40+1)/$K40=INT((U$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(U$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(V$2>=$I40+S_Investeringsår-1,1,0)\n*IF(V$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((V$2-S_Investeringsår-$I40+1)/$K40=INT((V$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(V$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(W$2>=$I40+S_Investeringsår-1,1,0)\n*IF(W$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((W$2-S_Investeringsår-$I40+1)/$K40=INT((W$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(W$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(X$2>=$I40+S_Investeringsår-1,1,0)\n*IF(X$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((X$2-S_Investeringsår-$I40+1)/$K40=INT((X$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(X$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(Y$2>=$I40+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((Y$2-S_Investeringsår-$I40+1)/$K40=INT((Y$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(Y$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(Z$2>=$I40+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((Z$2-S_Investeringsår-$I40+1)/$K40=INT((Z$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(Z$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AA$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AA$2-S_Investeringsår-$I40+1)/$K40=INT((AA$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AA$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AB$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AB$2-S_Investeringsår-$I40+1)/$K40=INT((AB$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AB$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AC$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AC$2-S_Investeringsår-$I40+1)/$K40=INT((AC$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AC$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AD$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AD$2-S_Investeringsår-$I40+1)/$K40=INT((AD$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AD$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AE$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AE$2-S_Investeringsår-$I40+1)/$K40=INT((AE$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AE$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AF$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AF$2-S_Investeringsår-$I40+1)/$K40=INT((AF$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AF$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AG$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AG$2-S_Investeringsår-$I40+1)/$K40=INT((AG$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AG$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AH$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AH$2-S_Investeringsår-$I40+1)/$K40=INT((AH$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AH$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AI$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AI$2-S_Investeringsår-$I40+1)/$K40=INT((AI$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AI$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AJ$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AJ$2-S_Investeringsår-$I40+1)/$K40=INT((AJ$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AJ$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AK$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AK$2-S_Investeringsår-$I40+1)/$K40=INT((AK$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AK$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AL$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AL$2-S_Investeringsår-$I40+1)/$K40=INT((AL$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AL$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AM$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AM$2-S_Investeringsår-$I40+1)/$K40=INT((AM$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AM$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AN$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AN$2-S_Investeringsår-$I40+1)/$K40=INT((AN$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AN$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AO$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AO$2-S_Investeringsår-$I40+1)/$K40=INT((AO$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AO$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AP$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AP$2-S_Investeringsår-$I40+1)/$K40=INT((AP$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AP$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AQ$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AQ$2-S_Investeringsår-$I40+1)/$K40=INT((AQ$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AQ$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AR$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AR$2-S_Investeringsår-$I40+1)/$K40=INT((AR$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AR$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AS$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AS$2-S_Investeringsår-$I40+1)/$K40=INT((AS$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AS$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AT$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AT$2-S_Investeringsår-$I40+1)/$K40=INT((AT$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AT$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AU$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AU$2-S_Investeringsår-$I40+1)/$K40=INT((AU$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AU$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AV$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AV$2-S_Investeringsår-$I40+1)/$K40=INT((AV$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AV$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AW$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AW$2-S_Investeringsår-$I40+1)/$K40=INT((AW$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AW$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AX$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AX$2-S_Investeringsår-$I40+1)/$K40=INT((AX$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AX$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H40\n*IF(AY$2>=$I40+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J40+S_Investeringsår-1,1,0)\n*IF($K40=0,0,IF((AY$2-S_Investeringsår-$I40+1)/$K40=INT((AY$2-S_Investeringsår-$I40+1)/$K40),1,0))\n*(1+IF(ISBLANK($L40),S_Inflation,$L40))^(AY$2-S_Investeringsår)\n*(1+IF($C40=\"\",0%,VLOOKUP($C40,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H41\n*IF(U$2>=$I41+S_Investeringsår-1,1,0)\n*IF(U$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((U$2-S_Investeringsår-$I41+1)/$K41=INT((U$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(U$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(V$2>=$I41+S_Investeringsår-1,1,0)\n*IF(V$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((V$2-S_Investeringsår-$I41+1)/$K41=INT((V$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(V$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(W$2>=$I41+S_Investeringsår-1,1,0)\n*IF(W$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((W$2-S_Investeringsår-$I41+1)/$K41=INT((W$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(W$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(X$2>=$I41+S_Investeringsår-1,1,0)\n*IF(X$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((X$2-S_Investeringsår-$I41+1)/$K41=INT((X$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(X$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(Y$2>=$I41+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((Y$2-S_Investeringsår-$I41+1)/$K41=INT((Y$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(Y$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(Z$2>=$I41+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((Z$2-S_Investeringsår-$I41+1)/$K41=INT((Z$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(Z$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AA$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AA$2-S_Investeringsår-$I41+1)/$K41=INT((AA$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AA$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AB$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AB$2-S_Investeringsår-$I41+1)/$K41=INT((AB$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AB$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AC$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AC$2-S_Investeringsår-$I41+1)/$K41=INT((AC$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AC$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AD$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AD$2-S_Investeringsår-$I41+1)/$K41=INT((AD$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AD$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AE$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AE$2-S_Investeringsår-$I41+1)/$K41=INT((AE$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AE$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AF$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AF$2-S_Investeringsår-$I41+1)/$K41=INT((AF$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AF$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AG$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AG$2-S_Investeringsår-$I41+1)/$K41=INT((AG$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AG$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AH$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AH$2-S_Investeringsår-$I41+1)/$K41=INT((AH$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AH$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AI$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AI$2-S_Investeringsår-$I41+1)/$K41=INT((AI$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AI$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AJ$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AJ$2-S_Investeringsår-$I41+1)/$K41=INT((AJ$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AJ$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AK$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AK$2-S_Investeringsår-$I41+1)/$K41=INT((AK$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AK$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AL$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AL$2-S_Investeringsår-$I41+1)/$K41=INT((AL$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AL$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AM$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AM$2-S_Investeringsår-$I41+1)/$K41=INT((AM$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AM$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AN$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AN$2-S_Investeringsår-$I41+1)/$K41=INT((AN$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AN$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AO$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AO$2-S_Investeringsår-$I41+1)/$K41=INT((AO$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AO$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AP$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AP$2-S_Investeringsår-$I41+1)/$K41=INT((AP$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AP$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AQ$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AQ$2-S_Investeringsår-$I41+1)/$K41=INT((AQ$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AQ$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AR$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AR$2-S_Investeringsår-$I41+1)/$K41=INT((AR$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AR$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AS$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AS$2-S_Investeringsår-$I41+1)/$K41=INT((AS$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AS$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AT$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AT$2-S_Investeringsår-$I41+1)/$K41=INT((AT$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AT$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AU$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AU$2-S_Investeringsår-$I41+1)/$K41=INT((AU$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AU$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AV$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AV$2-S_Investeringsår-$I41+1)/$K41=INT((AV$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AV$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AW$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AW$2-S_Investeringsår-$I41+1)/$K41=INT((AW$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AW$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AX$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AX$2-S_Investeringsår-$I41+1)/$K41=INT((AX$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AX$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H41\n*IF(AY$2>=$I41+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J41+S_Investeringsår-1,1,0)\n*IF($K41=0,0,IF((AY$2-S_Investeringsår-$I41+1)/$K41=INT((AY$2-S_Investeringsår-$I41+1)/$K41),1,0))\n*(1+IF(ISBLANK($L41),S_Inflation,$L41))^(AY$2-S_Investeringsår)\n*(1+IF($C41=\"\",0%,VLOOKUP($C41,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H42\n*IF(U$2>=$I42+S_Investeringsår-1,1,0)\n*IF(U$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((U$2-S_Investeringsår-$I42+1)/$K42=INT((U$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(U$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(V$2>=$I42+S_Investeringsår-1,1,0)\n*IF(V$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((V$2-S_Investeringsår-$I42+1)/$K42=INT((V$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(V$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(W$2>=$I42+S_Investeringsår-1,1,0)\n*IF(W$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((W$2-S_Investeringsår-$I42+1)/$K42=INT((W$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(W$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(X$2>=$I42+S_Investeringsår-1,1,0)\n*IF(X$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((X$2-S_Investeringsår-$I42+1)/$K42=INT((X$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(X$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(Y$2>=$I42+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((Y$2-S_Investeringsår-$I42+1)/$K42=INT((Y$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(Y$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(Z$2>=$I42+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((Z$2-S_Investeringsår-$I42+1)/$K42=INT((Z$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(Z$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AA$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AA$2-S_Investeringsår-$I42+1)/$K42=INT((AA$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AA$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AB$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AB$2-S_Investeringsår-$I42+1)/$K42=INT((AB$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AB$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AC$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AC$2-S_Investeringsår-$I42+1)/$K42=INT((AC$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AC$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AD$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AD$2-S_Investeringsår-$I42+1)/$K42=INT((AD$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AD$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AE$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AE$2-S_Investeringsår-$I42+1)/$K42=INT((AE$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AE$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AF$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AF$2-S_Investeringsår-$I42+1)/$K42=INT((AF$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AF$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AG$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AG$2-S_Investeringsår-$I42+1)/$K42=INT((AG$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AG$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AH$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AH$2-S_Investeringsår-$I42+1)/$K42=INT((AH$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AH$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AI$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AI$2-S_Investeringsår-$I42+1)/$K42=INT((AI$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AI$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AJ$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AJ$2-S_Investeringsår-$I42+1)/$K42=INT((AJ$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AJ$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AK$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AK$2-S_Investeringsår-$I42+1)/$K42=INT((AK$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AK$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AL$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AL$2-S_Investeringsår-$I42+1)/$K42=INT((AL$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AL$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AM$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AM$2-S_Investeringsår-$I42+1)/$K42=INT((AM$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AM$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AN$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AN$2-S_Investeringsår-$I42+1)/$K42=INT((AN$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AN$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AO$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AO$2-S_Investeringsår-$I42+1)/$K42=INT((AO$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AO$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AP$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AP$2-S_Investeringsår-$I42+1)/$K42=INT((AP$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AP$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AQ$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AQ$2-S_Investeringsår-$I42+1)/$K42=INT((AQ$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AQ$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AR$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AR$2-S_Investeringsår-$I42+1)/$K42=INT((AR$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AR$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AS$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AS$2-S_Investeringsår-$I42+1)/$K42=INT((AS$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AS$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AT$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AT$2-S_Investeringsår-$I42+1)/$K42=INT((AT$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AT$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AU$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AU$2-S_Investeringsår-$I42+1)/$K42=INT((AU$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AU$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AV$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AV$2-S_Investeringsår-$I42+1)/$K42=INT((AV$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AV$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AW$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AW$2-S_Investeringsår-$I42+1)/$K42=INT((AW$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AW$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AX$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AX$2-S_Investeringsår-$I42+1)/$K42=INT((AX$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AX$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H42\n*IF(AY$2>=$I42+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J42+S_Investeringsår-1,1,0)\n*IF($K42=0,0,IF((AY$2-S_Investeringsår-$I42+1)/$K42=INT((AY$2-S_Investeringsår-$I42+1)/$K42),1,0))\n*(1+IF(ISBLANK($L42),S_Inflation,$L42))^(AY$2-S_Investeringsår)\n*(1+IF($C42=\"\",0%,VLOOKUP($C42,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$f":"$H43\n*IF(U$2>=$I43+S_Investeringsår-1,1,0)\n*IF(U$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((U$2-S_Investeringsår-$I43+1)/$K43=INT((U$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(U$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(U$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(V$2>=$I43+S_Investeringsår-1,1,0)\n*IF(V$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((V$2-S_Investeringsår-$I43+1)/$K43=INT((V$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(V$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(V$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(W$2>=$I43+S_Investeringsår-1,1,0)\n*IF(W$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((W$2-S_Investeringsår-$I43+1)/$K43=INT((W$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(W$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(W$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(X$2>=$I43+S_Investeringsår-1,1,0)\n*IF(X$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((X$2-S_Investeringsår-$I43+1)/$K43=INT((X$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(X$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(X$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(Y$2>=$I43+S_Investeringsår-1,1,0)\n*IF(Y$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((Y$2-S_Investeringsår-$I43+1)/$K43=INT((Y$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(Y$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(Y$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(Z$2>=$I43+S_Investeringsår-1,1,0)\n*IF(Z$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((Z$2-S_Investeringsår-$I43+1)/$K43=INT((Z$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(Z$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(Z$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AA$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AA$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AA$2-S_Investeringsår-$I43+1)/$K43=INT((AA$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AA$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AA$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AB$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AB$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AB$2-S_Investeringsår-$I43+1)/$K43=INT((AB$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AB$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AB$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AC$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AC$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AC$2-S_Investeringsår-$I43+1)/$K43=INT((AC$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AC$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AC$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AD$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AD$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AD$2-S_Investeringsår-$I43+1)/$K43=INT((AD$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AD$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AD$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AE$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AE$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AE$2-S_Investeringsår-$I43+1)/$K43=INT((AE$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AE$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AE$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AF$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AF$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AF$2-S_Investeringsår-$I43+1)/$K43=INT((AF$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AF$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AF$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AG$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AG$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AG$2-S_Investeringsår-$I43+1)/$K43=INT((AG$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AG$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AG$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AH$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AH$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AH$2-S_Investeringsår-$I43+1)/$K43=INT((AH$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AH$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AH$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AI$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AI$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AI$2-S_Investeringsår-$I43+1)/$K43=INT((AI$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AI$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AI$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AJ$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AJ$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AJ$2-S_Investeringsår-$I43+1)/$K43=INT((AJ$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AJ$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AJ$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AK$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AK$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AK$2-S_Investeringsår-$I43+1)/$K43=INT((AK$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AK$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AK$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AL$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AL$2-S_Investeringsår-$I43+1)/$K43=INT((AL$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AL$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AL$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AM$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AM$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AM$2-S_Investeringsår-$I43+1)/$K43=INT((AM$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AM$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AM$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AN$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AN$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AN$2-S_Investeringsår-$I43+1)/$K43=INT((AN$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AN$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AN$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AO$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AO$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AO$2-S_Investeringsår-$I43+1)/$K43=INT((AO$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AO$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AO$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AP$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AP$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AP$2-S_Investeringsår-$I43+1)/$K43=INT((AP$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AP$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AP$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AQ$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AQ$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AQ$2-S_Investeringsår-$I43+1)/$K43=INT((AQ$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AQ$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AQ$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AR$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AR$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AR$2-S_Investeringsår-$I43+1)/$K43=INT((AR$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AR$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AR$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AS$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AS$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AS$2-S_Investeringsår-$I43+1)/$K43=INT((AS$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AS$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AS$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AT$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AT$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AT$2-S_Investeringsår-$I43+1)/$K43=INT((AT$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AT$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AT$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AU$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AU$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AU$2-S_Investeringsår-$I43+1)/$K43=INT((AU$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AU$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AU$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AV$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AV$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AV$2-S_Investeringsår-$I43+1)/$K43=INT((AV$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AV$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AV$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AW$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AW$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AW$2-S_Investeringsår-$I43+1)/$K43=INT((AW$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AW$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AW$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AX$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AX$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AX$2-S_Investeringsår-$I43+1)/$K43=INT((AX$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AX$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AX$2-S_Investeringsår)","v":0},{"$f":"$H43\n*IF(AY$2>=$I43+S_Investeringsår-1,1,0)\n*IF(AY$2<=$J43+S_Investeringsår-1,1,0)\n*IF($K43=0,0,IF((AY$2-S_Investeringsår-$I43+1)/$K43=INT((AY$2-S_Investeringsår-$I43+1)/$K43),1,0))\n*(1+IF(ISBLANK($L43),S_Inflation,$L43))^(AY$2-S_Investeringsår)\n*(1+IF($C43=\"\",0%,VLOOKUP($C43,Stamdata!$D$7:$E$15,2,0)))^(AY$2-S_Investeringsår)","v":0},null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUMIF($C$38:$C$43,\"El\",U$38:U$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($C$38:$C$43,\"El\",BD$38:BD$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,861146.79123672587,null,null,null,861146.79123672587,{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",U$38:U$43)+SUMIF($C$38:$C$43,\"Naturgas\",U$38:U$43)+SUMIF($C$38:$C$43,\"Gasolie\",U$38:U$43)+SUMIF($C$38:$C$43,\"Træpiller\",U$38:U$43)","v":20580},{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",V$38:V$43)+SUMIF($C$38:$C$43,\"Naturgas\",V$38:V$43)+SUMIF($C$38:$C$43,\"Gasolie\",V$38:V$43)+SUMIF($C$38:$C$43,\"Træpiller\",V$38:V$43)","v":21032.146715999999},21494.227185779862,21966.459655896884,22449.067167828871,22942.277663319506,23446.324092038169,23961.444521605066,24487.882250033636,25025.885920643323,25575.709639497039,26137.613095418717,26711.861682647686,27298.726626187796,27898.485109910467,28511.420407472222,29137.822016108472,29777.985793366777,30432.214096844204,31100.815926994688,31784.107073073956,32482.410262290796,33196.055312235374,33925.379286656258,34670.726654659957,35432.449453408168,36210.907454389431,37006.468333343859,37819.507843921085,38650.409995153605,0,null,null,430.57339561836289,null,{"$f":"SUMIF($C$38:$C$43,\"Fjernvarme\",BD$38:BD$43)+SUMIF($C$38:$C$43,\"Naturgas\",BD$38:BD$43)+SUMIF($C$38:$C$43,\"Gasolie\",BD$38:BD$43)+SUMIF($C$38:$C$43,\"Træpiller\",BD$38:BD$43)","v":10.29},10.516073358,10.747113592889932,10.983229827948442,11.224533583914436,11.471138831659752,11.723162046019084,11.980722260802533,12.243941125016818,12.512942960321661,12.787854819748519,13.068806547709359,13.355930841323843,13.649363313093898,13.949242554955234,14.255710203736111,14.568911008054236,14.888992896683389,15.216107048422101,15.550407963497344,15.892053536536977,16.241205131145399,16.598027656117686,16.96268964332813,17.335363327329979,17.716224726704084,18.105453727194714,18.50323416667193,18.909753921960544,19.325204997576801,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUMIF($C$38:$C$43,\"Vand\",U$38:U$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($C$38:$C$43,\"Vand\",BD$38:BD$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non-Energy Benefits",null,null,null,null,null,null,"Periodisk\nbeløb\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Interval\n[år]","Pris-\nudvikling\n[%]",null,null,null,"SUM\n[kr.]",{"$f":"A47","v":"Non-Energy Benefits"},null,null,"SUM",{"$f":"S_Investeringsår","v":2014},{"$f":"U47+1","v":2015},{"$f":"V47+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,"SUM",{"$f":"A47","v":"Non-Energy Benefits"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD47+1","v":2015},{"$f":"BE47+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"A47","v":"Non-Energy Benefits"}]
[null,"Herlighedsværdi, forbedret indeklima etc.",null,null,null,null,null,28000,1,15,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,{"$f":"T48","v":477279.75688623707},null,null,null,{"$f":"SUM(U48:AY48)","v":477279.75688623707},{"$f":"$H48\n*IF(U$2>=$I48+S_Investeringsår-1,1,0)\n*IF(U$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((U$2-S_Investeringsår-$I48+1)/$K48=INT((U$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(U$2-S_Investeringsår)","v":28000},{"$f":"$H48\n*IF(V$2>=$I48+S_Investeringsår-1,1,0)\n*IF(V$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((V$2-S_Investeringsår-$I48+1)/$K48=INT((V$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(V$2-S_Investeringsår)","v":28504},29017.072,29539.379296000003,30071.088123328002,30612.367709547907,31163.390328319769,31724.331354229529,32295.369318605655,32876.685966340556,33468.466313734694,34070.898707381915,34684.174884114786,35308.490032028858,35944.042852605373,0,0,{"$f":"$H48\n*IF(AL$2>=$I48+S_Investeringsår-1,1,0)\n*IF(AL$2<=$J48+S_Investeringsår-1,1,0)\n*IF($K48=0,0,IF((AL$2-S_Investeringsår-$I48+1)/$K48=INT((AL$2-S_Investeringsår-$I48+1)/$K48),1,0))\n*(1+IF(ISBLANK($L48),S_Inflation,$L48))^(AL$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD48:CH48)","v":238.63987844311853},null,{"$f":"U48/S_Areal","v":14},14.252000000000001,14.508535999999999,14.769689648000002,15.035544061664,15.306183854773954,15.581695164159884,15.862165677114765,16.147684659302829,16.438342983170276,{"$f":"AE48/S_Areal","v":16.734233156867347},17.035449353690957,17.342087442057394,17.654245016014428,17.972021426302685,0,0,0,0,0,{"$f":"AO48/S_Areal","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AY48/S_Areal","v":0}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,{"$f":"$H49\n*IF(U$2>=$I49+S_Investeringsår-1,1,0)\n*IF(U$2<=$J49+S_Investeringsår-1,1,0)\n*IF($K49=0,0,IF((U$2-S_Investeringsår-$I49+1)/$K49=INT((U$2-S_Investeringsår-$I49+1)/$K49),1,0))\n*(1+IF(ISBLANK($L49),S_Inflation,$L49))^(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Energy Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,477279.75688623707,null,null,null,477279.75688623707,{"$f":"SUM(U48:U53)","v":28000},{"$f":"SUM(V48:V53)","v":28504},29017.072,29539.379296000003,30071.088123328002,30612.367709547907,31163.390328319769,31724.331354229529,32295.369318605655,32876.685966340556,33468.466313734694,34070.898707381915,34684.174884114786,35308.490032028858,35944.042852605373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,238.63987844311853,null,{"$f":"SUM(BD48:BD53)","v":14},14.252000000000001,14.508535999999999,14.769689648000002,15.035544061664,15.306183854773954,15.581695164159884,15.862165677114765,16.147684659302829,16.438342983170276,16.734233156867347,17.035449353690957,17.342087442057394,17.654245016014428,17.972021426302685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Huslejeændring (kr./m2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnit over 30 år\n[kr.]","SUM år 1\n[kr.]",{"$f":"A55","v":"Huslejeændring (kr./m2)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A55","v":"Huslejeændring (kr./m2)"},{"$f":"S_Investeringsår","v":2014},{"$f":"BD55+1","v":2015},{"$f":"BE55+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Henlæggelse til investeringer og reinvestringer",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD56:CG56)/S_Beregningsperiode","v":-36.833070243815556},{"$f":"BD56","v":-36.83307024381557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD56:CG56)","v":-1104.9921073144667},null,{"$f":"BD10","v":-36.83307024381557},{"$f":"BE10","v":-36.83307024381557},-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,-36.83307024381557,0]
[null,"Henlæggelse til  fremtidig vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD57:CG57)/S_Beregningsperiode","v":0},{"$f":"BD57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD57:CG57)","v":0},null,{"$f":"BD21","v":0},{"$f":"BE21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD58:CG58)/S_Beregningsperiode","v":0.14699999999999999},{"$f":"BD58","v":4.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD58:CG58)","v":4.41},null,{"$f":"BD30","v":4.41},{"$f":"BE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD59:CG59)/S_Beregningsperiode","v":-34.272187448379661},{"$f":"BD59","v":-34.272187448379661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1028.1656234513898,null,{"$f":"U32/S_Areal","v":-34.272187448379661},-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,-34.272187448379661,0]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD60:CG60)/S_Beregningsperiode","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD61:CG61)/S_Beregningsperiode","v":14.352446520612096},10.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.57339561836289,null,{"$f":"BD45","v":10.29},10.516073358,10.747113592889932,10.983229827948442,11.224533583914436,11.471138831659752,11.723162046019084,11.980722260802533,12.243941125016818,12.512942960321661,12.787854819748519,13.068806547709359,13.355930841323843,13.649363313093898,13.949242554955234,14.255710203736111,14.568911008054236,14.888992896683389,15.216107048422101,15.550407963497344,15.892053536536977,16.241205131145399,16.598027656117686,16.96268964332813,17.335363327329979,17.716224726704084,18.105453727194714,18.50323416667193,18.909753921960544,19.325204997576801,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"½"]
[null,"Non Energy Benefit",null,null,null,null,null,null,null,null,null,null,null,null,7.9546626147706174,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238.63987844311853,null,{"$f":"BD54","v":14},14.252000000000001,14.508535999999999,14.769689648000002,15.035544061664,15.306183854773954,15.581695164159884,15.862165677114765,16.147684659302829,16.438342983170276,16.734233156867347,17.035449353690957,17.342087442057394,17.654245016014428,17.972021426302685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total inkl. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,-48.651148556812522,-42.405257692195242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1459.5344567043758,null,{"$f":"SUM(BD56:BD63)","v":-42.405257692195242},-46.337184334195236,-45.849608099305307,-45.352338216246793,-44.845180046616804,-44.327935005761532,-43.800400482016272,-43.262369754277934,-42.713631907875595,-42.153971748703299,-41.583169715579373,-41.001001790794923,{"$f":"SUM(BP56:BP63)","v":-40.407239408814007},-39.801649363086909,-39.183993710937315,-56.849547488459123,-56.536346684141002,-56.216264795511847,-55.889150643773135,-55.554849728697896,-55.213204155658261,-54.864052561049839,-54.507230036077551,-54.142568048867105,-53.769894364865259,-53.389032965491154,-52.999803965000524,-52.602023525523308,-52.195503770234694,-51.780052694618433,0]
[null,"Total eks. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,-70.958257692195218,-66.695257692195241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2128.7477307658564,null,{"$f":"SUM(BD56:BD59)","v":-66.695257692195241},-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,-71.105257692195238,0]
[null,"Gennemsnit de næste 30 år inkl. drift og NEB",null,null,null,null,null,null,null,null,null,null,null,null,-48.65114855681238,-48.651148556812409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1459.5344567043715,null,{"$f":"SUM($BD$56:$CH$63)/S_Beregningsperiode","v":-48.651148556812409},-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409,-48.651148556812409]
[]
[]
[]
[]
["Totaløkonomisk oversigt i nutidskroner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM\n[nutidskr.]",null,null,null,null,{"$f":"S_Investeringsår","v":2014},{"$f":"U71+1","v":2015},{"$f":"V71+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Reinvesteringer (eksl. År 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72","v":0},null,null,null,{"$f":"SUM(V72:AY72)","v":0},{"$f":"U10\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":-1443500},{"$f":"V10\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B11","v":"Scrapværdi"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73","v":87673.25362286692},null,null,null,{"$f":"SUM(U73:BAY73)","v":87673.25362286692},{"$f":"(U11+U22)\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"(V11+V22)\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87673.25362286692,0]
[null,"Vedligehold (eksl. År 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T74","v":0},null,null,null,{"$f":"SUM(V74:AY74)","v":0},{"$f":"U21\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V21\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B44","v":"Elbesparelse"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T75","v":0},null,null,null,{"$f":"SUM(U75:AY75)","v":0},{"$f":"U44\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V44\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45","v":"Varmebesparelse"},null,null,null,null,null,null,null,null,null,null,null,null,null,428569.78844623722,null,null,null,428569.78844623722,{"$f":"U45\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":20580},{"$f":"V45\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":20030.615919999997},19495.897674176744,18975.453757388517,18468.903115741996,17975.874867595689,17496.008032011181,17028.951264453401,16574.362599546381,16131.909200696124,15701.267116397388,15282.121043045772,14874.164094081618,14477.097575296579,14090.630766138444,13714.480706853956,13348.371991313981,12992.036565369091,12645.213530588155,12307.648953236077,11979.095678350925,11659.313148784217,11348.067229072032,11045.130034007801,10750.279761791393,10463.300531632287,10183.982225687956,9912.1203352216799,9647.5158108672094,9389.9749168905928,0]
[null,{"$f":"B46","v":"Vandbesparelse"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"U46\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V46\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B54","v":"Non Energy Benefits"},null,null,null,null,null,null,null,null,null,null,null,null,null,341220.01685701008,null,null,null,341220.01685701008,{"$f":"U54\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":28000},{"$f":"V54\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":27146.666666666664},{"$f":"W54\n*(1+S_Tilbagediskonteringsrente)^-(W$2-S_Investeringsår)","v":26319.339682539681},{"$f":"X54\n*(1+S_Tilbagediskonteringsrente)^-(X$2-S_Investeringsår)","v":25517.226473167044},24739.558618746716,23985.59111798491,23254.601674389181,22545.890004312558,21858.777166085893,21192.604909595651,20546.73504568417,19920.548834768077,19313.446394089431,18724.846123031464,18154.184145948606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,-1106379.7985821664,null,null,null,-1106379.7985821664,{"$f":"U32\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":-68544.374896759327},{"$f":"V32\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":-65280.357044532691},{"$f":"W32\n*(1+S_Tilbagediskonteringsrente)^-(W$2-S_Investeringsår)","v":-62171.768613840657},{"$f":"X32\n*(1+S_Tilbagediskonteringsrente)^-(X$2-S_Investeringsår)","v":-59211.208203657763},-56391.626860626449,-53706.311295834712,-51148.867900794961,-48713.207524566627,-46393.530975777743,-44184.315215026421,-42080.300204787069,-40076.476385511487,-38168.072748106184,-36350.545474386832,-34619.567118463667,-32971.016303298718,-31400.967907903541,-29905.683721812893,-28481.603544583708,-27125.336709127339,-25833.654008692709,-24603.48000827877,-23431.88572217026,-22316.081640162145,-21253.411085868713,-20241.343891303535,-19277.470372670032,-18359.495593019077,-17485.233898113413,-16652.603712488959,0]
[null,"Egenfinansiering (brugt på at reducere lånebehovet og dermed ydelsen)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80","v":-100000},null,null,null,-100000,{"$f":"-U25\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":-100000}]
[null,{"$f":"\"Total nutidsværdi efter \" &S_Beregningsperiode & \" år\"","v":"Total nutidsværdi efter 30 år"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81","v":-348916.7396560522},null,null,null,-348916.7396560522,{"$f":"SUM(U75:U80)+U73","v":-119964.37489675933},{"$f":"SUM(V72:V80)","v":-18103.074457866031},{"$f":"SUM(W72:W80)","v":-16356.531257124232},{"$f":"SUM(X72:X80)","v":-14718.527973102202},-13183.165126137741,-11744.845310254117,-10398.258194394599,-9138.366255800669,-7960.3912101454698,-6859.8011047346445,-5832.2980427055081,-4873.8065076976345,-3980.4622599351351,-3148.6017760587856,-2374.7522063766155,-19256.535596444763,-18052.595916589562,-16913.647156443803,-15836.390013995553,-14817.687755891262,-13854.558330341784,-12944.166859494553,-12083.818493098228,-11270.951606154344,-10503.13132407732,-9778.0433596712483,-9093.4881469820757,-8447.3752577973974,-7837.7180872462031,80410.624827268563,0]
[null,"Resultat (akkumulret)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U81","v":-119964.37489675933},{"$f":"U82+V81","v":-138067.44935462537},{"$f":"V82+W81","v":-154423.9806117496},{"$f":"W82+X81","v":-169142.50858485181},{"$f":"X82+Y81","v":-182325.67371098953},{"$f":"Y82+Z81","v":-194070.51902124364},{"$f":"Z82+AA81","v":-204468.77721563826},-213607.14347143893,-221567.5346815844,-228427.33578631905,-234259.63382902456,-239133.44033672218,-243113.90259665731,-246262.5043727161,-248637.2565790927,-267893.79217553744,-285946.38809212699,-302860.03524857078,-318696.42526256636,-333514.1130184576,-347368.67134879937,-360312.83820829395,-372396.6567013922,-383667.60830754653,-394170.73963162384,-403948.7829912951,-413042.2711382772,-421489.64639607462,-429327.36448332079,-348916.7396560522,-348916.7396560522]