{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Innlegg","Nytte-modell","Søknadsskjema","Gammel1","Ark1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Innlegg","index":0,"n_rows":56,"n_cols":16,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
[null,"Landbruksnytte av vei",null,null,null,null,null,null,null,null,null,null,null,"Rotnetto",350,"kr/m3"]
[null,"innenfor veiens dekningsområde",null,null,null,"Landbruk","Ikke landbruk",null,null,null,null,null,null,"Balansekvantum",250,"m3 pr 1000 daa"]
[null,null,null,null,"Poeng",{"$f":"M41","v":0},{"$f":"M50","v":0},null,null,null,null,null,null,"Sum m3",{"$f":"C6/1000*O2","v":0},"m3"]
[null,"LANDBRUK -innenfor veiens dekningsområde",null,null,"Andel",{"$f":"IF(F3=0,0,F3/($F$3+$G$3))","v":0},{"$f":"IF(G3=0,0,G3/($F$3+$G$3))","v":0},null,"a","b","c","d","Poeng","Rotnetto omsetning",{"$f":"O1*O3","v":0},"kr/m3"]
[null,"Skogbruk "]
[null,"Produktivt skogareal",null,"daa",null,null,null,null,{"$f":"IF($C6=\"\",\"\",'Nytte-modell'!C5)","v":""},{"$f":"IF($C6=\"\",\"\",IF($C6>=250,((C6-249)*'Nytte-modell'!C6)+I6))","v":""},null,null,{"$f":"MAX(I6:L6)","v":0}]
[null,"Prosent hogstmoden skog ",null,null,null,null,null,null,null,null,null,null,{"$f":"M6*C7","v":0}]
[null,"Husvær for skogsdrift",null,"stk",null,null,null,null,null,null,null,null,{"$f":"C8*'Nytte-modell'!C8","v":0}]
[null,"Utleie av skogshusvær",null,"kr/år",null,null,null,null,{"$f":"IF($C9=0,0,IF($C9<100000,'Nytte-modell'!C10,0))","v":0},{"$f":"IF($C9=0,0,IF($C9>=100000,'Nytte-modell'!C11,0))","v":0},{"$f":"IF($C9=0,0,IF($C9>=200000,'Nytte-modell'!C12,0))","v":0},{"$f":"IF($C9=0,0,IF($C9>=300000,'Nytte-modell'!C13,0))","v":0},{"$f":"MAX(I9:L9)","v":0}]
[null,"Gardssagbruk - omsetning",null,"kr/år",null,null,null,null,{"$f":"IF($C10=0,0,IF($C10<100000,'Nytte-modell'!C15,0))","v":0},{"$f":"IF($C10=0,0,IF($C10>=100000,'Nytte-modell'!C16,0))","v":0},{"$f":"IF($C10=0,0,IF($C10>=200000,'Nytte-modell'!C17,0))","v":0},{"$f":"IF($C10=0,0,IF($C10>=300000,'Nytte-modell'!C18,0))","v":0},{"$f":"MAX(I10:L10)","v":0}]
[null,"Andel skogbruk",null,null,{"$f":"IF(N11=0,\"\",N11/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M6:M10)","v":0},"Delsum skog"]
[null,"Utmark"]
[null,"Jakt, fiske, friluftsliv",null,"kr/år",null,null,null,null,{"$f":"IF($C13=0,0,IF($C13<100000,'Nytte-modell'!C22,0))","v":0},{"$f":"IF($C13=0,0,IF($C13>=100000,'Nytte-modell'!C23,0))","v":0},{"$f":"IF($C13=0,0,IF($C13>=200000,'Nytte-modell'!C24,0))","v":0},{"$f":"IF($C13=0,0,IF($C13>=300000,'Nytte-modell'!C25,0))","v":0},{"$f":"MAX(I13:L13)","v":0}]
[null,"Utmarksbeite - antall dyr",null,"stk",null,null,null,null,{"$f":"IF($C14=0,0,IF($C14<25,'Nytte-modell'!C27,0))","v":0},{"$f":"IF($C14=0,0,IF($C14>=25,'Nytte-modell'!C28,0))","v":0},{"$f":"IF($C14=0,0,IF($C14>=200,'Nytte-modell'!C29,0))","v":0},{"$f":"IF($C14=0,0,IF($C14>300,'Nytte-modell'!C30,0))","v":0},{"$f":"MAX(I14:L14)","v":0}]
[null,"Andel utmark",null,null,{"$f":"IF(N15=0,\"\",N15/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M14)","v":0},"Delsum utmark"]
[null,"Jordbruk"]
[null,"Dyrka mark",null,"daa",null,null,null,null,{"$f":"IF($C17=0,0,IF($C17<50,'Nytte-modell'!C33,0))","v":0},{"$f":"IF($C17=0,0,IF($C17>=50,'Nytte-modell'!C34,0))","v":0},{"$f":"IF($C17=0,0,IF($C17>=200,'Nytte-modell'!C35,0))","v":0},{"$f":"IF($C17=0,0,IF($C17>=500,'Nytte-modell'!C36,0))","v":0},{"$f":"MAX(I17:L17)","v":0}]
[null,"Innmarksbeite",null,"daa",null,null,null,null,{"$f":"IF($C18=0,0,IF($C18<50,'Nytte-modell'!C38,0))","v":0},{"$f":"IF($C18=0,0,IF($C18>=50,'Nytte-modell'!C39,0))","v":0},{"$f":"IF($C18=0,0,IF($C18>=100,'Nytte-modell'!C40,0))","v":0},{"$f":"IF($C18=0,0,IF($C18>=200,'Nytte-modell'!C41,0))","v":0},{"$f":"MAX(I18:L18)","v":0}]
[null,"Andel jordbruk",null,null,{"$f":"IF(N19=0,\"\",N19/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M17:M18)","v":0},"Delsum jordbruk"]
[null,"Setervirksomhet"]
[null,"Husvær for seterdrift",null,"stk",null,null,null,null,null,null,null,null,{"$f":"C21*'Nytte-modell'!C43","v":0}]
[null,"Utleie av seterhusvær",null,"kr/år",null,null,null,null,{"$f":"IF($C22=0,0,IF($C22<100000,'Nytte-modell'!C45,0))","v":0},{"$f":"IF($C22=0,0,IF($C22>=100000,'Nytte-modell'!C46,0))","v":0},{"$f":"IF($C22=0,0,IF($C22>=200000,'Nytte-modell'!C47,0))","v":0},{"$f":"IF($C22=0,0,IF($C22>=300000,'Nytte-modell'!C48,0))","v":0},{"$f":"MAX(I22:L22)","v":0}]
[null,"Omsetning i seterdriften",null,"kr/år",null,null,null,null,{"$f":"IF($C23=0,0,IF($C23<100000,'Nytte-modell'!C50,0))","v":0},{"$f":"IF($C23=0,0,IF($C23>=100000,'Nytte-modell'!C51,0))","v":0},{"$f":"IF($C23=0,0,IF($C23>=200000,'Nytte-modell'!C52,0))","v":0},{"$f":"IF($C23=0,0,IF($C23>=300000,'Nytte-modell'!C53,0))","v":0},{"$f":"MAX(I23:L23)","v":0}]
[null,"Seterbeite - antall dyr",null,"stk",null,null,null,null,{"$f":"IF($C24=0,0,IF($C24<25,'Nytte-modell'!C55,0))","v":0},{"$f":"IF($C24=0,0,IF($C24<25,'Nytte-modell'!C56,0))","v":0},{"$f":"IF($C24=0,0,IF($C24<25,'Nytte-modell'!C57,0))","v":0},{"$f":"IF($C24=0,0,IF($C24<25,'Nytte-modell'!C58,0))","v":0},{"$f":"MAX(I24:L24)","v":0}]
[null,"Andel setervirksomhet",null,null,{"$f":"IF(N25=0,\"\",N25/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M21:M24)","v":0},"Delsum setervirksomhet"]
[null,"Gårdsturisme"]
[null,"Aktivitetsanlegg",null,"stk",null,null,null,null,null,null,null,null,{"$f":"C27*'Nytte-modell'!C60","v":0}]
[null,"Aktivitetsanlegg - omsetning",null,"kr/år",null,null,null,null,{"$f":"IF($C28=0,0,IF($C28<100000,'Nytte-modell'!C62,0))","v":0},{"$f":"IF($C28=0,0,IF($C28>=100000,'Nytte-modell'!C63,0))","v":0},{"$f":"IF($C28=0,0,IF($C28>=200000,'Nytte-modell'!C64,0))","v":0},{"$f":"IF($C28=0,0,IF($C28>=300000,'Nytte-modell'!C65,0))","v":0},{"$f":"MAX(I28:L28)","v":0}]
[null,"Andel gårdsturisme",null,null,{"$f":"IF(N29=0,\"\",N29/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M27:M28)","v":0},"Delsum gårdsturisme"]
[null,"Kraftverk < 1 MW"]
[null,"Effekt: under 100 kW",null,"stk",null,null,null,null,null,null,null,null,{"$f":"C31*'Nytte-modell'!C67","v":0}]
[null,"Effekt: 100-1000 kW",null,"stk",null,null,null,null,null,null,null,null,{"$f":"C32*'Nytte-modell'!C68","v":0}]
[null,"Andel kraftverk < 1 MW",null,null,{"$f":"IF(N33=0,\"\",N33/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M31:M32)","v":0},"Delsum kraftverk <1MW"]
[null,"Landbruksbygg"]
[null,"Driftsbygninger",null,"stk ",null,null,null,null,null,null,null,null,{"$f":"C35*'Nytte-modell'!C70","v":0}]
[null,"Pelsdyrfarmer, rideanlegg o.l.",null,"stk ",null,null,null,null,null,null,null,null,{"$f":"C36*'Nytte-modell'!C71","v":0}]
[null,"Naust, rorbuer o.l.",null,"stk ",null,null,null,null,null,null,null,null,{"$f":"C37*'Nytte-modell'!C72","v":0}]
[null,"Våningshus, kårbolig",null,"stk ",null,null,null,null,null,null,null,null,{"$f":"C38*'Nytte-modell'!C73","v":0}]
[null,"Andel landbruksbygg",null,null,{"$f":"IF(N39=0,\"\",N39/$N$50)","v":""},null,null,null,null,null,null,null,null,{"$f":"SUM(M35:M38)","v":0},"Delsum landbruksbygg"]
[null,"Annet LANDBRUK",null,"poeng",{"$f":"IF(N40=0,\"\",N40/$N$50)","v":""},null,null,null,null,null,null,null,{"$f":"C40","v":0},{"$f":"M40","v":0},"Delsum annet landbruk"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M6:M40)","v":0}]
[null,"IKKE LANDBRUK -innenfor veiens dekningsområde"]
[null,"Privat bolig",null,"stk",{"$f":"IF(N43=0,\"\",N43/$N$50)","v":""},null,null,null,null,null,null,null,{"$f":"C43*'Nytte-modell'!C76","v":0},{"$f":"M43","v":0}]
[null,"Privat hytte",null,"stk","",null,null,null,null,null,null,null,{"$f":"C44*'Nytte-modell'!C77","v":0},{"$f":"M44","v":0}]
[null,"Næringsbygg",null,"stk","",null,null,null,null,null,null,null,{"$f":"C45*'Nytte-modell'!C78","v":0},0]
[null,"Aktivitetsbygg",null,"stk","",null,null,null,null,null,null,null,{"$f":"C46*'Nytte-modell'!C79","v":0},0]
[null,"Hyttefelt - omsetning",null,"kr/år","",null,null,null,{"$f":"IF($C47=0,0,IF($C47<100000,'Nytte-modell'!C81,0))","v":0},{"$f":"IF($C47=0,0,IF($C47>=100000,'Nytte-modell'!C82,0))","v":0},{"$f":"IF($C47=0,0,IF($C47>=200000,'Nytte-modell'!C83,0))","v":0},{"$f":"IF($C47=0,0,IF($C47>=300000,'Nytte-modell'!C84,0))","v":0},{"$f":"MAX(I47:L47)","v":0},0]
[null,"Kraftverk - effekt",null,"kW","",null,null,null,{"$f":"IF($C48=0,0,IF($C48<100,'Nytte-modell'!C86,0))","v":0},{"$f":"IF($C48=0,0,IF($C48>=100,'Nytte-modell'!C87,0))","v":0},{"$f":"IF($C48=0,0,IF($C48>=1000,'Nytte-modell'!C88,0))","v":0},{"$f":"IF($C48=0,0,IF($C48>=5000,'Nytte-modell'!C89,0))","v":0},{"$f":"MAX(I48:L48)","v":0},0]
[null,"Annet IKKE LANDBRUK",null,"poeng","",null,null,null,null,null,null,null,{"$f":"C49","v":0},0]
[null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"SUM(M43:M49)","v":0},{"$f":"SUM(N11:N49)","v":0},"Total sum"]
[]
[]
[]
[]
[]
[null,"Sist oppdatert: 29.02.2016"]

{"sheet":"Nytte-modell","index":1,"n_rows":89,"n_cols":5,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[]
[null,"LANDBRUK"]
[null,"SKOGBRUK"]
[null,"Produktivt skogareal","Poeng"]
[null,"< 250 daa",25,".+ poeng x prosent hogstm. skog = Sum poeng"]
[null,">250 daa",0.05,"pr daa",".+ poeng x prosent hogstm. skog = Sum poeng"]
[]
[null,"Husvær for skogsdrift",25,"pr stk"]
[null,"Skogshusvær-utleie. Kr/år"]
[null,"< 100 000 kr",25]
[null,"100 000 - 199 999 kr",50]
[null,"200 000 - 300 000 kr",75]
[null,"> 300 000 kr",100]
[null,"Gardssagbruk. Kr/år"]
[null,"< 100 000 kr",25]
[null,"100 000 - 199 999 kr",50]
[null,"200 000 - 300 000 kr",75]
[null,"> 300 000 kr",100]
[null,"Utmark"]
[null,"Jakt, fiske, friluftsliv"]
[null,"Omsetning pr år","Poeng"]
[null,"< 100 000 kr",25]
[null,"100 000 - 199 999 kr",50]
[null,"200 000 - 300 000 kr",75]
[null,"> 300 000 kr",100]
[null,"Utmarksbeite - antall dyr"]
[null,"< 100",25]
[null,"100 - 199",50]
[null,"200 - 299",75]
[null,">299",100]
[null,"Jordbruk"]
[null,"Dyrka mark","Poeng"]
[null,"< 50",25]
[null,"50 - 199",50]
[null,"200 - 499",75]
[null,">499",100]
[null,"Innmarksbeite"]
[null,"< 50",25]
[null,"50 - 99",50]
[null,"100 - 199",75]
[null,">199",100]
[null,"Setervirksomhet","Poeng"]
[null,"Husvær for seterdrift",25,"pr stk"]
[null,"Utleie seterhusvær. Kr/år"]
[null,"< 100 000 kr",25]
[null,"100 000 - 199 999 kr",50]
[null,"200 000 - 300 000 kr",75]
[null,"> 300 000 kr",100]
[null,"Omsetning i seterdriften. Kr/år","Poeng"]
[null,"< 100 000 kr",25]
[null,"100 000 - 199 999 kr",50]
[null,"200 000 - 300 000 kr",75]
[null,"> 300 000 kr",100]
[null,"Seterbeite - antall dyr"]
[null,"< 100",25]
[null,"100 - 199",50]
[null,"200 - 299",75]
[null,">300",100]
[null,"Gårdsturisme","Poeng"]
[null,"Aktivitetsanlegg",50,"stk"]
[null,"Omsetning. Kr/år"]
[null,"< 100 000 kr",25]
[null,"100 000 - 199 999 kr",50]
[null,"200 000 - 300 000 kr",75]
[null,"> 300 000 kr",100]
[null,"Kraftverk < 1 MW","Poeng"]
[null,"< 100 kW",50,"pr stk"]
[null,"100  - 1000 kW",100,"pr stk"]
[null,"Landbruksbygg","Poeng"]
[null,"Driftsbygninger",50,"pr stk"]
[null,"Farmer, senter og anlegg",50,"pr stk"]
[null,"Naust, rorbuer, jakttårn o.l.",50,"pr stk"]
[null,"Våningshus, kårbolig",100,"pr stk"]
[]
[null,"IKKE LANDBRUK","Poeng"]
[null,"Privat bolig",100,"pr stk"]
[null,"Privat hytte",20,"pr stk"]
[null,"Næringsbygg",50,"pr stk"]
[null,"Aktivitetsbygg",50,"pr stk"]
[null,"Hyttefelt. Kr/år"]
[null,"< 100 000 kr",50]
[null,"100 000 - 199 999 kr",100]
[null,"200 000 - 300 000 kr",150]
[null,"> 300 000 kr",200]
[null,"Kraftanlegg. Størrelse"]
[null,"< 100 kW",25]
[null,"100  - 1000 kW",50]
[null,"1000-5000 kW",75]
[null,"> 5000 kW",100]

{"sheet":"Søknadsskjema","index":2,"n_rows":77,"n_cols":32,"rows_kept":77,"cut":false,"hidden":true,"merged":[[27,13,27,14],[58,0,59,22],[13,19,26,29]]}
["Søknad om bygging av landbruksvei"]
[]
["GRUNNOPPLYSNINGER"]
[]
["Gnr/Bnr/Fnr",null,null,null,null,null,null,null,null,null,"Organisasjonsnr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fødselsnr"]
["Søkerens navn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telefon"]
["e-post"]
["Adresse",null,null,null,null,null,null,null,null,null,"Postnr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sted"]
["Veinavn",null,null,null,null,null,null,null,null,null,"Planlegger"]
[]
["BRUKSOMRÅDENE TIL VEIEN"]
[]
["Landbruk (L): "]
["Skogbruk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,"Her har vi kanskje plass til å beskrive/forklare litt rundt hvordan de ulike interessene skal fastsettes/beregnes.  "]
["Jordbruk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Seter/beiting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Jakt, fiske og friluftsliv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Enkle husvær til utleie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Annet, beskriv………………..….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Delsum landbruksinteresser (L)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Andre utenom landbruk (P):"]
["Hyttefelt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Bolig",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Småkraft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Ferie og fritid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Annet, beskriv……………….…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Delsum andre interesser (P)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
["Sum",null,null,null,null,null,null,null,null,null,null,null,null,100,null,"%"]
[]
["GENERELLE OPPLYSNINGER "]
[]
["Er veien en del av hovedplan for veier eller annen overordnet transportplan?"]
[]
["Er avkjøring fra offentlig vei godkjent? "]
[]
["Er berørte naboer og rettighetshavere varslet? "]
[]
["Permanent tiltak:"]
["Hvis ja:"]
["Nyanlegg:…….",null,null,null,"meter",null,null,"Ombygging:…….",null,null,null,null,"meter",null,null,null,"Flaskehals, beskriv…………………………."]
[]
["Hvis nyanlegg eller ombygging:"]
["Veistandard: ",null,null,null,null,"Bilveikl.",null,null,null,null,null,null,null,null,null,null,null,"Traktorveikl.",null,null,null,null,null,null,null,null,"Enkel vei (ATV)"]
[]
["Er hele eller deler av ombyggingen eller flaskehalsutbedringen utenfor eksisterende veitrase?"]
[]
["Midlertidig tiltak:"]
["Hvis ja:",null,null,"Areal:",null,null,null,null,null,null,null,null,null,null,"Lengde:"]
[]
["Veiens dekningsområde:"]
["Totalareal:….",null,null,null,"dekar",null,null,"Prod. Skog:….",null,null,null,"dekar",null,null,"Jordbruksareal:….",null,null,null,null,null,"dekar",null,null,null,"Hogstmoden skog:…..",null,null,null,null,null,null,"m3"]
[]
["Annet………………"]
[]
["Beregnet byggekostnad:",null,null,null,null,null,null,null,"Nyanlegg:………….",null,null,null,null,"kr",null,"Ombygging:……………..",null,null,null,null,null,"kr",null,"Flaskehals:……………..",null,null,null,null,null,"kr"]
[]
["MILJØ, VANN OG SKRED",null,null,null,null,null,null,null,"(SKAL VI HER SKILLE DET SOM BETINGER UTTALELSE FRA FYLKESMANNEN??)"]
[]
["Er det registrert biologiske verdier i veitrassen (herunder prioriterte arter og utvalgte naturtyper etter naturmangfoldsloven?"]
[]
[]
["Verna vassdrag "]
[]
["Arealer med annen spesiell miljøstatus"]
[]
["Sårbart planteliv…………………",null,null,null,null,null,null,null,null,"Kjente kulturminner………………….",null,null,null,null,null,null,null,null,null,"Viktige områder for friluftsliv……………………"]
[]
["Kulturlandskap, landskapsbilde……………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annet…………………….."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Inngrepsfrie områder: "]
[]
["Er det fare for erosjon eller massekred: "]
[]
["UNDERSKRIFT"]
["Jeg er kjent med at bygging ikke kan iverksettes uten tillatelse fra kommunen"]
[]
["Sted:",null,null,null,null,"Dato:",null,null,null,null,null,"Underskrift:"]

{"sheet":"Gammel1","index":3,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":true,"merged":[[6,5,6,7]]}
["Nytteberegning"]
["SKOGBRUK",null,null,null,null,null,"Landbruk","Ikke landbruk"]
[null,null,null,null,null,"Poeng",{"$f":"SUM(R4:R22)","v":281},{"$f":"SUM(R26:R32)","v":282.5},null,null,null,1,2,3,4,"Poeng","Bonus","Totalpoeng"]
["Produktivt skogareal",19000,"daa",null,null,"Andel",{"$f":"G3/($G$3+$H$3)","v":0.4986690328305235},{"$f":"H3/($G$3+$H$3)","v":0.50133096716947645},null,null,null,{"$f":"IF($B4=\"\",\"\",IF($B4<500,25,0))","v":0},{"$f":"IF($B4=\"\",\"\",IF($B4>=500,50,0))","v":50},{"$f":"IF($B4=\"\",\"\",IF($B4>=2000,75,0))","v":75},{"$f":"IF($B4=\"\",\"\",IF($B4>=20000,100,0))","v":0},{"$f":"MAX(L4:O4)","v":75},{"$f":"SUM(P5:P6)","v":22.5},{"$f":"SUM(P4:Q4)","v":97.5}]
["% hogstmoden skog ",0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4*B5","v":15}]
["% totalomsetning",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4*B6","v":7.5}]
[null," Omsetning ",null,"% av inntekts-grunnlaget ",null,{"$f":"IF(SUM(B6,D8:D9,D15:D22,D29:D32)>1,\"OBS! Sum inntektsgrunnlag kan ikke være over 100%\",\"\")","v":""}]
["Jakt, fiske, friluftsliv",10000,"kr",0.3,{"$f":"IF(AND(B8=\"\",D8=\"\"),\"\",IF(AND(B8>0,D8>0),\"\",\"MÅ FYLLES UT\"))","v":""},null,null,null,null,null,null,{"$f":"IF($B8=\"\",\"\",IF($B8<100000,25,0))","v":25},{"$f":"IF($B8=\"\",\"\",IF($B8>=100000,50,0))","v":0},{"$f":"IF($B8=\"\",\"\",IF($B8>=200000,75,0))","v":0},{"$f":"IF($B8=\"\",\"\",IF($B8>=300000,100,0))","v":0},{"$f":"MAX(L8:O8)","v":25},{"$f":"P8*D8","v":7.5},{"$f":"Q8+P8","v":32.5}]
["Utleie - enkle husvær",null,"kr",null,{"$f":"IF(AND(B9=\"\",D9=\"\"),\"\",IF(AND(B9>0,D9>0),\"\",\"MÅ FYLLES UT\"))","v":""},null,null,null,null,null,null,{"$f":"IF($B9=\"\",\"\",IF($B9<100000,25,0))","v":""},{"$f":"IF($B9=\"\",\"\",IF($B9>=100000,50,0))","v":""},{"$f":"IF($B9=\"\",\"\",IF($B9>=200000,75,0))","v":""},{"$f":"IF($B9=\"\",\"\",IF($B9>=300000,100,0))","v":""},{"$f":"MAX(L9:O9)","v":0},{"$f":"P9*D9","v":0},{"$f":"Q9+P9","v":0}]
[]
["JORDBRUK"]
[]
["Aktiv seterdrift (1=ja, 2=nei)",1,{"$f":"IF(B13=\"\",\"\",IF(B13=1,\"Ja\",\"Nei\"))","v":"Ja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=1,100,0)","v":100}]
[null,"Kvote/ omsetning",null,"% av inntekts-grunnlaget "]
["Seterturisme",100000,"kr",0.02,{"$f":"IF(AND(B15=\"\",D15=\"\"),\"\",IF(AND(B15>0,D15>0),\"\",\"MÅ FYLLES UT\"))","v":""},null,null,null,null,null,null,{"$f":"IF($B15=\"\",\"\",IF($B15<100000,25,0))","v":0},{"$f":"IF($B15=\"\",\"\",IF($B15>=100000,50,0))","v":50},{"$f":"IF($B15=\"\",\"\",IF($B15>=200000,75,0))","v":0},{"$f":"IF($B15=\"\",\"\",IF($B15>=300000,100,0))","v":0},{"$f":"MAX(L15:O15)","v":50},{"$f":"P15*D15","v":1},{"$f":"Q15+P15","v":51}]
["Melk",null,"tonn",null,"",null,null,null,null,null,null,{"$f":"IF($B16=\"\",\"\",IF($B16<100,25,0))","v":""},{"$f":"IF($B16=\"\",\"\",IF($B16>=100,50,0))","v":""},{"$f":"IF($B16=\"\",\"\",IF($B16>=500,75,0))","v":""},{"$f":"IF($B16=\"\",\"\",IF($B16>1000,100,0))","v":""},{"$f":"MAX(L16:O16)","v":0},0,{"$f":"Q16+P16","v":0}]
["Kjøttfe",null,"stk ",null,"",null,null,null,null,null,null,{"$f":"IF($B17=\"\",\"\",IF($B17<25,25,0))","v":""},{"$f":"IF($B17=\"\",\"\",IF($B17>=25,50,0))","v":""},{"$f":"IF($B17=\"\",\"\",IF($B17>=50,75,0))","v":""},{"$f":"IF($B17=\"\",\"\",IF($B17>100,100,0))","v":""},0,0,0]
["Kylling",null,"stk ",null,"",null,null,null,null,null,null,{"$f":"IF($B18=\"\",\"\",IF($B18<50000,25,0))","v":""},{"$f":"IF($B18=\"\",\"\",IF($B18>=50000,50,0))","v":""},{"$f":"IF($B18=\"\",\"\",IF($B18>=100000,75,0))","v":""},{"$f":"IF($B18=\"\",\"\",IF($B18>200000,100,0))","v":""},0,0,0]
["Egg",null,"stk ",null,"",null,null,null,null,null,null,{"$f":"IF($B19=\"\",\"\",IF($B19<1000,25,0))","v":""},{"$f":"IF($B19=\"\",\"\",IF($B19>=1000,50,0))","v":""},{"$f":"IF($B19=\"\",\"\",IF($B19>=2000,75,0))","v":""},{"$f":"IF($B19=\"\",\"\",IF($B19>7500,100,0))","v":""},0,0,0]
["Gris",null,"stk ",null,"",null,null,null,null,null,null,{"$f":"IF($B20=\"\",\"\",IF($B20<100,25,0))","v":""},{"$f":"IF($B20=\"\",\"\",IF($B20>=100,50,0))","v":""},{"$f":"IF($B20=\"\",\"\",IF($B20>=200,75,0))","v":""},{"$f":"IF($B20=\"\",\"\",IF($B20>300,100,0))","v":""},0,0,0]
["Sau",null,"stk ",null,"",null,null,null,null,null,null,{"$f":"IF($B21=\"\",\"\",IF($B21<100,25,0))","v":""},{"$f":"IF($B21=\"\",\"\",IF($B21>=100,50,0))","v":""},{"$f":"IF($B21=\"\",\"\",IF($B21>=200,75,0))","v":""},{"$f":"IF($B21=\"\",\"\",IF($B21>300,100,0))","v":""},0,0,0]
["Geit",null,"stk ",null,"",null,null,null,null,null,null,"","",{"$f":"IF($B22=\"\",\"\",IF($B22>=200,75,0))","v":""},"",0,0,0]
[]
["IKKE LANDBRUK"]
[]
["Privat bolig (1=ja, 2=nei)",1,{"$f":"IF(B26=\"\",\"\",IF(B26=1,\"Ja\",\"Nei\"))","v":"Ja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B26=1,100,0)","v":100}]
["Privat hytte (1=ja, 2=nei)",1,{"$f":"IF(B27=\"\",\"\",IF(B27=1,\"Ja\",\"Nei\"))","v":"Ja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B27=1,100,0)","v":100}]
[null," Omsetning ",null,"% av inntekts-grunnlaget "]
["Hyttefelt",200000,"kr",0.1,{"$f":"IF(AND(B29=\"\",D29=\"\"),\"\",IF(AND(B29>0,D29>0),\"\",\"MÅ FYLLES UT\"))","v":""},null,null,null,null,null,null,{"$f":"IF($B29=\"\",\"\",IF($B29<100000,25,0))","v":0},{"$f":"IF($B29=\"\",\"\",IF($B29>=100000,50,0))","v":50},{"$f":"IF($B29=\"\",\"\",IF($B29>=200000,75,0))","v":75},{"$f":"IF($B29=\"\",\"\",IF($B29>=300000,100,0))","v":0},{"$f":"MAX(L29:O29)","v":75},{"$f":"P29*D29","v":7.5},{"$f":"Q29+P29","v":82.5}]
["Vannkraft",null,"kr",null,"",null,null,null,null,null,null,"","",{"$f":"IF($B30=\"\",\"\",IF($B30>=200000,75,0))","v":""},"",0,{"$f":"P30*D30","v":0},0]
["Vindkraft",null,"kr",null,"",null,null,null,null,null,null,"","",{"$f":"IF($B31=\"\",\"\",IF($B31>=200000,75,0))","v":""},"",0,{"$f":"P31*D31","v":0},0]
["Bioenergi",null,"kr",null,"",null,null,null,null,null,null,"","",{"$f":"IF($B32=\"\",\"\",IF($B32>=200000,75,0))","v":""},"",0,{"$f":"P32*D32","v":0},0]

{"sheet":"Ark1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}