{"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,null,"m2"]
[]
["Driftsoplysninger"]
[null,"Nuværende og fremtidige forsyningstyper samt pris"]
[null,null,"Unikt navn","Type (vælg)","Prisfremskrivning (uden inflation)","Pris"]
[null,null,null,null,null,null,{"$f":"IF(D8=\"\",\"\",IF(D8=\"vand\",\"kr/m3\",\"kr/kWh\"))","v":""}]
[null,null,null,null,null,null,{"$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":68,"n_cols":46,"rows_kept":68,"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,{"$f":"J5-G5","v":0},null,{"$f":"Reference!U10","v":0},null,null,{"$f":"Renovering!U10","v":0},null,"kr."]
[null,null,"Vedligehold år 1",null,{"$f":"J6-G6","v":0},null,{"$f":"Reference!U21","v":0},null,null,{"$f":"Renovering!U21","v":0},null,"kr."]
[null,null,"Egenfinansiering  år 1",null,{"$f":"J7-G7","v":0},null,{"$f":"Reference!U25","v":0},null,null,{"$f":"Renovering!U25","v":0},null,"kr."]
[null,"Lån år 1",null,null,{"$f":"J8-G8","v":0},null,{"$f":"G5+G6+G7","v":0},null,null,{"$f":"J5+J6+J7","v":0},null,"kr."]
[]
[null,"HUSLEJE ÅR 1",null,null,"Forskel",null,"Reference ejendom",null,null,"Renoveret ejendom"]
[null,"Netttohuslejeændring år 1",null,null,{"$f":"J11-G11","v":{"$error":"#DIV/0!"}},null,{"$f":"G12+G17","v":{"$error":"#DIV/0!"}},null,null,{"$f":"J12+J17","v":{"$error":"#DIV/0!"}},null,"kr./m2"]
[null,"Huslejeændring år 1 pga. optaget lån, reinvesteringer og vedligehold",null,null,{"$f":"J12-G12","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H13:H16)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(K13:K16)","v":{"$error":"#DIV/0!"}},null,"kr./m2"]
[null,null,"Henlæggelse til fremtidige investeringer og reinvesteringer",null,{"$f":"K13-H13","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Reference!P56","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Renovering!P56","v":{"$error":"#DIV/0!"}},"kr./m2"]
[null,null,"Henlæggelse til fremtidige vedligehold",null,{"$f":"K14-H14","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Reference!P57","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Renovering!P57","v":{"$error":"#DIV/0!"}},"kr./m2"]
[null,null,"Tilskud",null,{"$f":"K15-H15","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Reference!P58","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Renovering!$P$58","v":{"$error":"#DIV/0!"}},"kr./m2"]
[null,null,"Ydelse på optaget lån",null,{"$f":"K16-H16","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Reference!P59","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Renovering!P59","v":{"$error":"#DIV/0!"}},"kr./m2"]
[null,"Huslejeændringer år 1 pga. ændret drift og komfortniveau",null,null,{"$f":"J17-G17","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H18:H21)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(K18:K21)","v":{"$error":"#DIV/0!"}},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":0},null,null,{"$f":"Reference!P61","v":0},null,null,{"$f":"Renovering!P61","v":0},"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":{"$error":"#DIV/0!"}},null,null,{"$f":"Reference!P63","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Renovering!P63","v":{"$error":"#DIV/0!"}},"kr./m2"]
[]
[null,"NUTIDSVÆRDI",null,null,"Forskel",null,"Reference ejendom",null,null,"Renoveret ejendom"]
[null,null,"Nutidsværdi efter 30 år",null,{"$f":"J24-G24","v":0},null,{"$f":"Reference!P81","v":0},null,null,{"$f":"Renovering!P81","v":0},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":{"$error":"#DIV/0!"}},{"$f":"Reference!BE64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BF64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BG64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BH64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BI64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BJ64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BK64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BL64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BM64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BN64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BO64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BP64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BQ64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BR64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BS64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BT64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BU64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BV64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BW64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BX64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BY64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BZ64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CA64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CB64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CC64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CD64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CE64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CF64","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CG64","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Reference: \" & P36","v":"Reference: Total eks. driftsbesparelser og NEB"},{"$f":"Reference!B65","v":"Total eks. driftsbesparelser og NEB"},{"$f":"Reference!BD65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BE65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BF65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BG65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BH65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BI65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BJ65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BK65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BL65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BM65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BN65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BO65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BP65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BQ65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BR65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BS65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BT65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BU65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BV65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BW65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BX65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BY65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BZ65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CA65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CB65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CC65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CD65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CE65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CF65","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CG65","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}},{"$f":"Reference!BE66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BF66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BG66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BH66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BI66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BJ66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BK66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BL66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BM66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BN66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BO66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BP66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BQ66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BR66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BS66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BT66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BU66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BV66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BW66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BX66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BY66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!BZ66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CA66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CB66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CC66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CD66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CE66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CF66","v":{"$error":"#DIV/0!"}},{"$f":"Reference!CG66","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Renovering: \" & P38","v":"Renovering: Total inkl. driftsbesparelser og NEB"},{"$f":"Renovering!B64","v":"Total inkl. driftsbesparelser og NEB"},{"$f":"Renovering!BD64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BE64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BF64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BG64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BH64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BI64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BJ64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BK64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BL64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BM64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BN64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BO64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BP64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BQ64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BR64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BS64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BT64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BU64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BV64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BW64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BX64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BY64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BZ64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CA64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CB64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CC64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CD64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CE64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CF64","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CG64","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Renovering: \" & P39","v":"Renovering: Total eks. driftsbesparelser og NEB"},{"$f":"Renovering!B65","v":"Total eks. driftsbesparelser og NEB"},{"$f":"Renovering!BD65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BE65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BF65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BG65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BH65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BI65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BJ65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BK65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BL65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BM65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BN65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BO65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BP65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BQ65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BR65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BS65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BT65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BU65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BV65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BW65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BX65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BY65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BZ65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CA65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CB65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CC65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CD65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CE65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CF65","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CG65","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}},{"$f":"Renovering!BE66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BF66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BG66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BH66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BI66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BJ66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BK66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BL66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BM66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BN66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BO66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BP66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BQ66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BR66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BS66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BT66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BU66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BV66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BW66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BX66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BY66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!BZ66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CA66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CB66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CC66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CD66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CE66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CF66","v":{"$error":"#DIV/0!"}},{"$f":"Renovering!CG66","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Totaløkonomisk oversigt over 30 år"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Renovering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B72","v":"Reinvesteringer (eksl. År 1)"},{"$f":"Reference!P72","v":0},{"$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":0},{"$f":"Renovering!P73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B74","v":"Vedligehold (eksl. År 1)"},{"$f":"Reference!P74","v":0},{"$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"},{"$f":"Reference!P76","v":0},{"$f":"Renovering!P76","v":0}]
[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":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B79","v":"Ydelse"},{"$f":"Reference!P79","v":0},{"$f":"Renovering!P79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Reference!B80","v":"Egenfinansiering (brugt på at reducere lånebehovet og dermed ydelsen)"},{"$f":"Reference!P80","v":0},{"$f":"Renovering!P80","v":0}]
[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":0},{"$f":"Renovering!P81","v":0}]

{"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,{"$f":"A2","v":"Investeringer og reinvesteringer"}]
[null,"-",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"-IF(ISBLANK(H3),0,(1+L3)^(K3*O3)*H3*(1-N3))","v":0},{"$f":"IF((30-J3)>=K3,1,IF(K3>0,((S_Investeringsår+30)-(S_Investeringsår+I3-1+O3*K3))/K3,0))","v":1},{"$f":"IF(H3=0,0,ROUNDDOWN((J3-I3)/K3,0))","v":0},{"$f":"T3","v":0},null,null,null,{"$f":"SUM(U3:AY3)","v":0},{"$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$2-S_Investeringsår)","v":0},0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$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":{"$error":"#DIV/0!"}},{"$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":{"$error":"#DIV/0!"}},{"$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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}},{"$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":{"$error":"#DIV/0!"}},{"$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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,{"$f":"-IF(ISBLANK(H4),0,(1+L4)^(K4*O4)*H4*(1-N4))","v":0},1,{"$f":"IF(H4=0,0,ROUNDDOWN((J4-I4)/K4,0))","v":0},{"$f":"T4","v":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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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$2-S_Investeringsår)","v":0},0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Investeringer og reinvesteringer",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},null,null,null,0,{"$f":"SUM(U3:U9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT3:AT9)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(BD10:CH10)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(BD3:BD9)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE3:BE9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":0},null,null,null,0,{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=U2,SUM($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$9),0)","v":0},0,0,0,0,0]
["Vedligeholdelse",null,null,null,null,null,null,"Periodisk\nudgift\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Levetid/ interval\n[år]","Pris-\nudvikling\n[%]","Scrap-\nværdi\n[kr.]","Afskrivnings-\nfaktor\n[-]","Antal\nreinvest.\n[stk.]","SUM\n[kr.]",{"$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,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$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":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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,{"$f":"-IF(ISBLANK(H14),0,(1+L14)^(K14*O14)*H14*(1-N14))","v":0},1,{"$f":"IF(H14=0,0,ROUNDDOWN((J14-I14)/K14,0))","v":0},{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2-S_Investeringsår)","v":0},0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,{"$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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD13:BD20)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE13:BE20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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,0,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,{"$f":"T25","v":0},null,null,null,{"$f":"SUM(U25:AY25)","v":0},{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$f":"U25/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE25/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO25/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY25/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Tilskud til energibesparelser",null,null,null,null,null,0,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tilskud fra dispositionsfond",null,null,null,null,null,0,0,0,0,{"$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,{"$error":"#DIV/0!"},null,{"$f":"U27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"V27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"W27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"X27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Y27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Z27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AA27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AB27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AC27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AD27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AE27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AF27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AG27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AH27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AI27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AJ27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AK27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AL27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AM27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AN27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AO27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AP27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AQ27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AR27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AS27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AT27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AU27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AV27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AW27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AX27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AY27/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Tilskud fra landsbyggefonden",null,null,null,null,null,0,0,0,0,{"$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,{"$error":"#DIV/0!"},null,{"$f":"U28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"V28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"W28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"X28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Y28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Z28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AA28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AB28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AC28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AD28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AE28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AF28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AG28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AH28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AI28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AJ28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AK28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AL28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AM28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AN28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AO28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AP28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AQ28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AR28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AS28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AT28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AU28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AV28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AW28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AX28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AY28/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Andre tilskud",null,null,null,null,null,0,0,0,0,{"$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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U26:U29)","v":0},{"$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,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD26:BD29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE26:BE29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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$36,D36,0)","v":0},{"$f":"IF($B$32=$B$34,E34,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T32","v":0},null,null,null,{"$f":"SUM(U32:AY32)","v":0},{"$f":"IF(ISBLANK($B$32),\"\",IF($B$32=$B$34,U34,0)+IF($B$32=$B$35,U35,0)+(IF($B$32=$B$36,U36,0)))","v":0},{"$f":"IF(ISBLANK($B$32),\"\",IF($B$32=$B$34,V34,0)+IF($B$32=$B$35,V35,0)+(IF($B$32=$B$36,V36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD32:CH32)","v":{"$error":"#DIV/0!"}},null,{"$f":"U32/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Mulige finansieringsformer"]
[null,"Finansieringsforslag 1 - Simpel låneberegning",null,{"$f":"U10+U21+U25","v":0},{"$f":"V34","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T34","v":0},null,null,null,{"$f":"SUM(U34:AY34)","v":0},{"$f":"IF(OR(U$2<S_Investeringsår,U$2>=S_Investeringsår+S_Beregningsperiode),0,-PMT(S_rente,S_Beregningsperiode,$D$34))","v":0},{"$f":"IF(OR(V$2<S_Investeringsår,V$2>=S_Investeringsår+S_Beregningsperiode),0,-PMT(S_rente,S_Beregningsperiode,$D$34))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD34:CH34)","v":{"$error":"#DIV/0!"}},null,{"$f":"U34/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE34/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO34/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY34/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Finansieringsforslag 2 - Vippet låneprofil",null,{"$f":"D34","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35","v":0},null,null,null,{"$f":"SUM(U35:AY35)","v":0},{"$f":"$AI$35/(1+S_Inflation)^($AI$2-U2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI$35/(1+S_Inflation)^($AI$2-AH2)","v":0},{"$f":"+AI34","v":0},{"$f":"+AJ34","v":0},{"$f":"+AK34","v":0},{"$f":"$AI$35/(1+S_Inflation)^($AK$2-AL2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Finansieringsforslag 3 - Egen indtastet låneprofil",null,{"$f":"D35","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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,{"$f":"A37","v":"Energi- og vandforbrug"}]
[null,"-",{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP($D38,S_forsyningsoplysninger,2,0))","v":""},null,{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,4,0))","v":""},{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,5,0))","v":""},0,{"$f":"IF(ISBLANK(D38),0,G38*E38)","v":0},0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"IF(ISBLANK(D38),0%,VLOOKUP(D38,S_forsyningsoplysninger,3,0))","v":0},null,null,{"$f":"T38","v":0},null,null,null,{"$f":"SUM(U38:AY38)","v":0},{"$f":"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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":{"$error":"#DIV/0!"}},null,{"$f":"U38/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE38/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO38/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY38/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"-","",null,"",{"$f":"IF(ISBLANK(D39),\"\",VLOOKUP(D39,S_forsyningsoplysninger,5,0))","v":""},0,{"$f":"IF(ISBLANK(D39),0,G39*E39)","v":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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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$43)","v":0},{"$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$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($C$38:$C$43,\"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$43)","v":0},{"$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$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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":{"$error":"#DIV/0!"}},null,{"$f":"U48/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE48/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO48/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY48/S_Areal","v":{"$error":"#DIV/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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non Energy Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U48:U53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD48:BD53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}},{"$f":"BD56","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD56:CG56)","v":{"$error":"#DIV/0!"}},null,{"$f":"BD10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Henlæggelse til  fremtidig vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD57:CG57)","v":{"$error":"#DIV/0!"}},null,{"$f":"BD21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"BD30","v":{"$error":"#DIV/0!"}},{"$f":"BE30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"U32/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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,{"$f":"BD44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"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,{"$f":"BD46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Energy Benefit",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"BD54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total inkl. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD56:BD63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BP56:BP63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total eks. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$f":"BD65","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD56:BD59)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE56:BE59)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF56:BF59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Gennemsnit de næste 30 år inkl. drift og NEB",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$f":"BD66","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM($BD$56:$CH$63)/S_Beregningsperiode","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BD$56:$CH$63)/S_Beregningsperiode","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
["Totaløkonomisk oversigt i nutidskroner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM\n[nutidskr..]",null,null,null,null,{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ10\n*(1+S_Tilbagediskonteringsrente)^-(AJ$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73","v":0},null,null,null,{"$f":"SUM(U73:BAY73)","v":0},{"$f":"(U11+U22)\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vedligehold (eksl. År 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(V74:AY74)","v":0},{"$f":"U21\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(U75:AY75)","v":0},{"$f":"U44\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"U45\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"U32\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V32\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiering (brugt på at reducere lånebehovet og dermed ydelsen)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80","v":0},null,null,null,0,{"$f":"-U25\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0}]
[null,"Total nutidsværdi efter 30 år",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(U81:AY81)","v":0},{"$f":"SUM(U75:U80)+U73","v":0},{"$f":"SUM(V72:V80)","v":0},{"$f":"SUM(W72:W80)","v":0},{"$f":"SUM(X72:X80)","v":0},{"$f":"SUM(Y72:Y80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultalt (akkumuleret)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U81","v":0},{"$f":"U82+V81","v":0},{"$f":"V82+W81","v":0},{"$f":"W82+X81","v":0},{"$f":"X82+Y81","v":0},{"$f":"Y82+Z81","v":0},{"$f":"Z82+AA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"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,{"$f":"A2","v":"Investeringer og reinvesteringer"}]
[null,"-",null,null,null,null,null,0,0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"-IF(ISBLANK(H3),0,(1+L3)^(K3*O3)*H3*(1-N3))","v":0},{"$f":"IF((30-J3)>=K3,1,IF(K3>0,((S_Investeringsår+30)-(S_Investeringsår+I3-1+O3*K3))/K3,0))","v":1},{"$f":"IF(H3=0,0,ROUNDDOWN((J3-I3)/K3,0))","v":0},{"$f":"T3","v":0},null,null,null,{"$f":"SUM(U3:AY3)","v":0},{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(OR($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":{"$error":"#DIV/0!"}}]
[null,"-",null,null,null,null,null,{"$f":"G4*-F4","v":0},0,0,0,1.7999999999999999E-2,{"$f":"-IF(ISBLANK(H4),0,(1+L4)^(K4*O4)*H4*(1-N4))","v":0},1,{"$f":"IF(H4=0,0,ROUNDDOWN((J4-I4)/K4,0))","v":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,{"$f":"SUM(BD4:CH4)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Investeringer og reinvesteringer",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U3:U9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Henlæggelse",{"$f":"SUM(BD3:BD9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11","v":0},null,null,null,0,{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=U2,SUM($M$3:$M$9),0)","v":0},{"$f":"IF(S_Investeringsår+S_Beregningsperiode-1=V2,SUM($M$3:$M$9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vedligeholdelse",null,null,null,null,null,null,"Periodisk\nudgift\n[kr.]","Første \ngang\n[år]","Sidste \ngang\n[år]","Levetid/ interval\n[år]","Pris-\nudvikling\n[%]","Scrap-\nværdi\n[kr.]","Afskrivnings-\nfaktor\n[-]","Antal\nreinvest.\n[stk.]","SUM\n[kr.]",{"$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},{"$f":"-IF(ISBLANK(H13),0,(1+L13)^(K13*O13)*H13*(1-N13))","v":0},{"$f":"IF((30-J13)>=K13,1,IF(K13>0,((S_Investeringsår+30)-(S_Investeringsår+I13-1+O13*K13))/K13,0))","v":1},{"$f":"IF(H13=0,0,ROUNDDOWN((J13-I13)/K13,0))","v":0},{"$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":{"$error":"#DIV/0!"}},null,{"$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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}}]
[null,"-",null,null,null,null,null,{"$f":"-G14*F14","v":0},0,0,0,1.7999999999999999E-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":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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,0,1,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U13:U20)","v":0},{"$f":"SUM(V13:V20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},"Henlæggelse",{"$f":"SUM(BD13:BD20)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE13:BE20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Scrapværdi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,0,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,{"$f":"T25","v":0},null,null,null,{"$f":"SUM(U25:AY25)","v":0},{"$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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$f":"U25/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE25/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO25/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY25/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Tilskud til energibesparelser",null,null,null,null,null,0,1,1,1,{"$f":"S_Inflation","v":1.7999999999999999E-2},null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tilskud fra dispositionsfond",null,null,null,null,null,0,0,0,0,{"$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,{"$error":"#DIV/0!"},null,{"$f":"U27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"V27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"W27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"X27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Y27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Z27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AA27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AB27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AC27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AD27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AE27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AF27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AG27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AH27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AI27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AJ27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AK27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AL27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AM27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AN27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AO27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AP27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AQ27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AR27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AS27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AT27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AU27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AV27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AW27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AX27/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AY27/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Tilskud fra landsbyggefonden",null,null,null,null,null,0,0,0,0,{"$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,{"$error":"#DIV/0!"},null,{"$f":"U28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"V28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"W28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"X28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Y28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"Z28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AA28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AB28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AC28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AD28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AE28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AF28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AG28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AH28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AI28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AJ28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AK28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AL28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AM28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AN28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AO28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AP28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AQ28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AR28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AS28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AT28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AU28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AV28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AW28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AX28/S_Areal","v":{"$error":"#DIV/0!"}},{"$f":"AY28/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Andre tilskud",null,null,null,null,null,0,0,0,0,{"$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,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(U30:AY30)","v":0},{"$f":"SUM(U26:U29)","v":0},{"$f":"SUM(V26:V29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD26:BD29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE26:BE29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF26:BF29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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$36,D36,0)","v":0},{"$f":"IF($B$32=$B$34,E34,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T32","v":0},null,null,null,{"$f":"SUM(U32:AY32)","v":0},{"$f":"IF(ISBLANK($B$32),\"\",IF($B$32=$B$34,U34,0)+IF($B$32=$B$35,U35,0)+(IF($B$32=$B$36,U36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD32:CH32)","v":{"$error":"#DIV/0!"}},null,{"$f":"U32/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Mulige finansieringsformer"]
[null,"Finansieringsforslag 1 - Simpel låneberegning",null,{"$f":"U10+U21+U25","v":0},{"$f":"V34","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T34","v":0},null,null,null,{"$f":"SUM(U34:AY34)","v":0},{"$f":"IF(OR(U$2<S_Investeringsår,U$2>=S_Investeringsår+S_Beregningsperiode),0,-PMT(S_rente,S_Beregningsperiode,$D$34))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BD34:CH34)","v":{"$error":"#DIV/0!"}},null,{"$f":"U34/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE34/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO34/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY34/S_Areal","v":{"$error":"#DIV/0!"}}]
[null,"Finansieringsforslag 2 - Vippet låneprofil",null,{"$f":"D34","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35","v":0},null,null,null,{"$f":"SUM(U35:AY35)","v":0},{"$f":"$AI$35/(1+S_Inflation)^($AI$2-U2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI$35/(1+S_Inflation)^($AI$2-AH2)","v":0},{"$f":"+AI34","v":0},{"$f":"+AJ34","v":0},{"$f":"+AK34","v":0},{"$f":"$AI$35/(1+S_Inflation)^($AK$2-AL2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Finansieringsforslag 3 - Egen indtastet låneprofil",null,{"$f":"D35","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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,{"$f":"A37","v":"Energi- og vandforbrug"}]
[null,"-",{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP($D38,S_forsyningsoplysninger,2,0))","v":""},null,{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,4,0))","v":""},{"$f":"IF(ISBLANK(D38),\"\",VLOOKUP(D38,S_forsyningsoplysninger,5,0))","v":""},0,{"$f":"IF(ISBLANK(D38),0,G38*E38)","v":0},0,0,0,{"$f":"S_Inflation","v":1.7999999999999999E-2},{"$f":"IF(ISBLANK(D38),0%,VLOOKUP(D38,S_forsyningsoplysninger,3,0))","v":0},null,null,{"$f":"T38","v":0},null,null,null,{"$f":"SUM(U38:AY38)","v":0},{"$f":"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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$2-S_Investeringsår)","v":0},{"$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":{"$error":"#DIV/0!"}},null,{"$f":"U38/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE38/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO38/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY38/S_Areal","v":{"$error":"#DIV/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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-","",null,"","",0,0,0,0,0,1.7999999999999999E-2,0,null,null,0,null,null,null,0,{"$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$2-S_Investeringsår)","v":0},null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Varmebesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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$43)","v":0},{"$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$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($C$38:$C$43,\"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$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$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,"-",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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":{"$error":"#DIV/0!"}},null,{"$f":"U48/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AE48/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AO48/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY48/S_Areal","v":{"$error":"#DIV/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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-",null,null,null,null,null,0,0,0,0,1.7999999999999999E-2,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non Energy Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"SUM(U48:U53)","v":0},{"$f":"SUM(V48:V53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD48:BD53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":{"$error":"#DIV/0!"}},{"$f":"BD56","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD56:CG56)","v":{"$error":"#DIV/0!"}},null,{"$f":"BD10","v":{"$error":"#DIV/0!"}},{"$f":"BE10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Henlæggelse til  fremtidig vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD57:CG57)/S_Beregningsperiode","v":{"$error":"#DIV/0!"}},{"$f":"BD57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD57:CG57)","v":{"$error":"#DIV/0!"}},null,{"$f":"BD21","v":{"$error":"#DIV/0!"}},{"$f":"BE21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Tilskud",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD58:CG58)/S_Beregningsperiode","v":{"$error":"#DIV/0!"}},{"$f":"BD58","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD58:CG58)","v":{"$error":"#DIV/0!"}},null,{"$f":"BD30","v":{"$error":"#DIV/0!"}},{"$f":"BE30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD59:CG59)/S_Beregningsperiode","v":{"$error":"#DIV/0!"}},{"$f":"BD59","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"U32/S_Areal","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Elbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,{"$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":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,{"$f":"BD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vandbesparelse",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$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,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"BD54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total inkl. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD56:BD63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BP56:BP63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total eks. driftsbesparelser og NEB",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM(BD56:BD59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Gennemsnit de næste 30 år inkl. drift og NEB",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"SUM($BD$56:$CH$63)/S_Beregningsperiode","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
["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$2-S_Investeringsår)","v":0},{"$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,{"$f":"T73","v":0},null,null,null,{"$f":"SUM(U73:BAY73)","v":0},{"$f":"(U11+U22)\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"(V11+V22)\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vedligehold (eksl. År 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,0,null,null,null,0,{"$f":"U45\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V45\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":"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,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$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"U32\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0},{"$f":"V32\n*(1+S_Tilbagediskonteringsrente)^-(V$2-S_Investeringsår)","v":0},{"$f":"W32\n*(1+S_Tilbagediskonteringsrente)^-(W$2-S_Investeringsår)","v":0},{"$f":"X32\n*(1+S_Tilbagediskonteringsrente)^-(X$2-S_Investeringsår)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Egenfinansiering (brugt på at reducere lånebehovet og dermed ydelsen)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T80","v":0},null,null,null,0,{"$f":"-U25\n*(1+S_Tilbagediskonteringsrente)^-(U$2-S_Investeringsår)","v":0}]
[null,{"$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,{"$f":"T81","v":0},null,null,null,0,{"$f":"SUM(U75:U80)+U73","v":0},{"$f":"SUM(V72:V80)","v":0},{"$f":"SUM(W72:W80)","v":0},{"$f":"SUM(X72:X80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultat (akkumulret)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U81","v":0},{"$f":"U82+V81","v":0},{"$f":"V82+W81","v":0},{"$f":"W82+X81","v":0},{"$f":"X82+Y81","v":0},{"$f":"Y82+Z81","v":0},{"$f":"Z82+AA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]