{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Hovedmeny","Avansert","VedleggAvansert","Enkel","VedleggEnkel","ForutsetningEnkel","Grunndata","GrunndataEnkel"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":6,"comments":3,"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":"Hovedmeny","index":0,"n_rows":18,"n_cols":14,"rows_kept":18,"cut":false,"hidden":false,"merged":[[2,13,2,31]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lønnsomhetsberegning for skogsveier"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sist oppdatert: 06.10.2015"]

{"sheet":"Avansert","index":1,"n_rows":98,"n_cols":65,"rows_kept":98,"cut":false,"hidden":false,"merged":[[67,5,68,7],[67,2,68,4],[38,1,39,1],[1,2,1,6]]}
[]
[null,null,"Lønnsomhetsberegning av skogsveier",null,null,null,null,null,null,null,null,"Inntekt"]
[null,null,null,null,null,null,null,null,null,null,null,"Sagtømmer","Massev.","sum","Kostnad","Innsparing"]
[null,"Velg veitype"]
[null,null,1]
[null,"Andel utilgjeng uten vei",null,null,null,null,null,null,null,null,"Nullområde",{"$f":"C9*((E22+G22)*C6)","v":0},{"$f":"E9*C22*C6","v":0},{"$f":"SUM(L6:M6)","v":0},{"$f":"(C11+E11)*((C22+E22+G22)*C6)","v":0},{"$f":"L6-O6","v":0}]
[null,"Jakt, fiske, friluftsliv o.a.",null,"kr/år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før tilskudd",null,null,"Før tilskudd",null,null,"Før tilskudd",null,null,"Før tilskudd",null,null,null,"Etter tilskudd",null,null,"Etter tilskudd",null,null,"Etter tilskudd",null,null,"Etter tilskudd",null,null,null,"Etter tilskudd og skogfond",null,null,"Etter tilskudd og skogfond",null,null,"Etter tilskudd og skogfond",null,null,"Etter tilskudd og skogfond"]
[null,null,"Sagtømmer",null,"Massevirke",null,null,null,null,null,null,"III",null,"IV",null,"V",null,null,null,null,null,null,null,null,null,null,null,"20år","20år","20år","25år","25år","25år","30år","30år","30år","40år","40år","40år",null,"20år","20år","20år","25år","25år","25år","30år","30år","30år","40år","40år","40år",null,"20år","20år","20år","25år","25år","25år","30år","30år","30år","40år","40år","40år"]
[null,"Tømmerpriser",null,"kr/m3",null,"kr/m3",null,null,null,null,"Hogst","Hogstmaskin","Motorsag","Hogstmaskin","Motorsag","Hogstmaskin","Motorsag","sum",null,null,null,null,null,null,null,null,null,null,null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,"Etter tilskudd",null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,"Etter tilskudd",null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,null,"int.rente"]
[null,"Driftspriser","Hogst",null,"Utkjøring",null,"Sum",null,null,null,"m3",{"$f":"C22*C29","v":0},{"$f":"C22*C30","v":0},{"$f":"E22*E29","v":0},{"$f":"E22*E30","v":0},{"$f":"G22*G29","v":0},{"$f":"G22*G30","v":0},{"$f":"SUM(L10:Q10)","v":0},null,null,null,null,null,null,null,null,"Vedlikehold","Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AC11:AC31))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AF11:AF36))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AI11:AI41))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AL11:AL51))","v":""},null,"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AP11:AP31))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(AS11:AS36))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(AV11:AV41))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(AY11:AY51))","v":""},null,"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(BC11:BC31))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(BF11:BF36))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(BI11:BI41))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(BL11:BL51))","v":""}]
[null,"Slutthogst",null,"kr/m3",null,"kr/m3",{"$f":"C11+E11","v":0},"kr/m3",null,null,"Innspart transp",{"$f":"C46-E46","v":0},{"$f":"$L$11","v":0},{"$f":"$L$11","v":0},0,0,0,{"$f":"SUM(L11:Q11)","v":0},null,null,null,null,null,null,null,0,null,null,{"$f":"$L$86*-1","v":0},null,null,{"$f":"$L$86*-1","v":0},null,null,{"$f":"$L$86*-1","v":0},null,null,{"$f":"$L$86*-1","v":0},null,0,null,{"$f":"$L$86*(1-$C$54)*-1","v":0},null,null,{"$f":"$L$86*(1-$C$54)*-1","v":0},null,null,{"$f":"$L$86*(1-$C$54)*-1","v":0},null,null,{"$f":"$L$86*(1-$C$54)*-1","v":0},null,0,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}}]
[null,"Tynning",null,"kr/m3",null,"kr/m3",{"$f":"C12+E12","v":0},"kr/m3",null,null,"Antall 100 m",{"$f":"L11/100","v":0},{"$f":"M11/100","v":0},0,0,0,0,0,null,null,null,null,null,null,null,1,null,null,{"$f":"$C$7+$C$53-$C$60+AB12","v":0},null,null,{"$f":"$C$7+$C$53-$C$60+AE12","v":0},null,null,{"$f":"$C$7+$C$53-$C$60+AH12","v":0},null,null,{"$f":"$C$7+$C$53-$C$60+AK12","v":0},null,1,null,{"$f":"AO12-$AA$12","v":0},null,null,{"$f":"AR12-$AA$12","v":0},null,null,{"$f":"AU12-$AA$12","v":0},null,null,{"$f":"AX12-$AA$12","v":0},null,1,null,{"$f":"$C$7+$C$53-$C$60+BB12","v":0},null,null,{"$f":"$C$7+$C$53-$C$60+BE12","v":0},null,null,{"$f":"$C$7+$C$53-$C$60+BH12","v":0},null,null,{"$f":"$C$7+$C$53-$C$60+BK12","v":0}]
[null,null,"I","II","III","IV","V",null,null,null,"kr/time",{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"L13","v":0},{"$f":"M13","v":0},{"$f":"L13","v":0},{"$f":"M13","v":0},0,null,null,null,null,null,null,null,2,null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,2,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$f":"AO13-$AA$12","v":{"$error":"#DIV/0!"}},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$f":"AR13-$AA$12","v":{"$error":"#DIV/0!"}},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$f":"AU13-$AA$12","v":{"$error":"#DIV/0!"}},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$f":"AX13-$AA$12","v":{"$error":"#DIV/0!"}},null,2,{"$f":"($W$62*(1-$C$66))/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$62/$O$62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Areal - hogstklasse",null,null,null,null,null,"daa",{"$f":"SUM(C14:G14)","v":0},null,"min/100 m",{"$f":"LOOKUP(I47,Grunndata!B41:C56)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(I47,Grunndata!F41:G56)","v":{"$error":"#N/A"}},{"$f":"L14","v":{"$error":"#N/A"}},{"$f":"M14","v":{"$error":"#N/A"}},{"$f":"N14","v":{"$error":"#N/A"}},{"$f":"O14","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0,null,3,null,0,null,null,0,null,null,0,null,null,0,null,3,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Planting",null,"Rydding",null,"Tynning",null,null,null,"Antall dager",{"$f":"L10/C32","v":{"$error":"#DIV/0!"}},{"$f":"IF(M10=0,0,M10/C33)","v":0},{"$f":"N10/C32","v":{"$error":"#DIV/0!"}},{"$f":"IF(O10=0,0,O10/C33)","v":0},{"$f":"P10/C32","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q10=0,0,Q10/C33)","v":0},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0,null,4,null,0,null,null,0,null,null,0,null,null,0,null,4,null,0,null,null,0,null,null,0,null,null,0]
[null,"Skogkultur - andel",null,null,null,null,null,null,null,null,"meter spart",{"$f":"L15*L11","v":{"$error":"#DIV/0!"}},{"$f":"M15*M11","v":0},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0,null,5,null,0,null,null,0,null,null,0,null,null,0,null,5,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"planter/dag",null,"planter/daa",null,"kr/time",null,null,null,"Antall 100 m spart",{"$f":"L16/100","v":{"$error":"#DIV/0!"}},{"$f":"M16/100","v":0},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0,null,6,null,0,null,null,0,null,null,0,null,null,0,null,6,null,0,null,null,0,null,null,0,null,null,0]
[null,"Planting",null,null,null,null,null,null,null,null,"Minutter spart",{"$f":"IF(C5=1,L17*L14,((C46/100*L14)-(E46/100*L14)-(C49/100*Grunndata!C57))*L15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C5=1,M17*M14,((C46/100*M14)-(E46/100*M14)-(C49/100*Grunndata!C57))*M15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,N17*N14,((C46/100*N14)-(E46/100*N14)-(C49/100*Grunndata!C57))*N15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C5=1,O17*O14,((C46/100*O14)-(E46/100*O14)-(C49/100*Grunndata!C57))*O15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,P17*P14,((C46/100*P14)-(E46/100*P14)-(C49/100*Grunndata!C57))*P15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C5=1,Q17*Q14,((C46/100*Q14)-(E46/100*Q14)-(C49/100*Grunndata!C57))*Q15)","v":{"$error":"#N/A"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,7,null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,7,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,7,{"$f":"($W$63*(1-$C$66))/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$W$63/$O$63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,"daa/dag",null,"kr/time",null,null,null,null,null,"Timer spart",{"$f":"L18/60","v":{"$error":"#DIV/0!"}},{"$f":"M18/60","v":{"$error":"#N/A"}},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0,null,8,null,0,null,null,0,null,null,0,null,null,0,null,8,null,0,null,null,0,null,null,0,null,null,0]
[null,"Rydding",null,null,null,null,null,null,null,null,"Innsparing kr",{"$f":"L19*L13","v":{"$error":"#DIV/0!"}},{"$f":"M19*M13","v":{"$error":"#N/A"}},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0,null,9,null,0,null,null,0,null,null,0,null,null,0,null,9,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"III",null,"IV",null,"V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,null,0,null,10,null,0,null,null,0,null,null,0,null,null,0,null,10,{"$f":"($P$68*(1-$C$66))/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,null,0]
[null,"Forventet avvirkning",null,"m3",null,null,null,"m3",{"$f":"SUM(C22,E22,G22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0,null,11,null,0,null,null,0,null,null,0,null,null,0,null,11,null,0,null,null,0,null,null,0,null,null,0]
[null,"Andel avvirkning","III",null,"IV",null,"V",null,null,null,null,"III",null,null,"IV",null,null,"V",null,null,null,"Annet",null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0,null,12,null,0,null,null,0,null,null,0,null,null,0,null,12,null,0,null,null,0,null,null,0,null,null,0]
[null,"Sum",{"$f":"SUM(C25:C27)","v":0},{"$f":"IF(C24=0,\"\",IF(C24=D25,\"\",\"OBS!\"))","v":""},{"$f":"SUM(E25:E27)","v":0},{"$f":"IF(E24=0,\"\",IF(E24=F25,\"\",\"OBS!\"))","v":""},{"$f":"SUM(G25:G27)","v":0},{"$f":"IF(G24=0,\"\",IF(G24=H25,\"\",\"OBS!\"))","v":""},null,null,"Utkjøring","Lassbærer","Stammelunner","Traktor","Lassbærer","Stammelunner","Traktor","Lassbærer","Stammelunner","Traktor","Sum","III","IV","V","sum",13,null,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,13,null,0,null,null,0,null,null,0,null,null,0,null,13,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0]
[null,"før 5 år",null,1,null,1,null,1,null,null,"m3",{"$f":"C22*C36","v":0},{"$f":"C22*C37","v":0},{"$f":"C22*C38","v":0},{"$f":"E22*E36","v":0},{"$f":"E22*E37","v":0},{"$f":"E22*E38","v":0},{"$f":"G22*G36","v":0},{"$f":"G22*G37","v":0},{"$f":"G22*G38","v":0},{"$f":"SUM(L25:T25)","v":0},null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0,null,14,null,0,null,null,0,null,null,0,null,null,0,null,14,null,0,null,null,0,null,null,0,null,null,0]
[null,"5-10 år",null,null,null,null,null,null,null,null,"Innspart transp",{"$f":"C46-E46","v":0},{"$f":"$L$11","v":0},{"$f":"$L$11","v":0},0,0,0,0,0,0,{"$f":"SUM(L26:T26)","v":0},null,null,null,null,15,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,15,{"$f":"$W$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,null,0,null,null,0,null,15,{"$f":"($W$64*(1-$C$66))/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0]
[null,"etter 10 år",null,null,null,null,null,null,null,null,"Antall 100 m",{"$f":"L26/100","v":0},{"$f":"M26/100","v":0},0,0,0,0,{"$f":"R26/100","v":0},{"$f":"S26/100","v":0},{"$f":"T26/100","v":0},0,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0,null,16,null,0,null,null,0,null,null,0,null,null,0,null,16,null,0,null,null,0,null,null,0,null,null,0]
[null,"Hogst - prosentandel","III",null,"IV",null,"V",null,null,null,"kr/time",{"$f":"E42","v":0},{"$f":"E43","v":0},{"$f":"E44","v":0},{"$f":"L28","v":0},{"$f":"M28","v":0},0,{"$f":"L28","v":0},{"$f":"M28","v":0},0,null,null,null,null,null,17,null,null,0,null,null,0,null,null,0,null,null,0,null,17,null,0,null,null,0,null,null,0,null,null,0,null,17,null,0,null,null,0,null,null,0,null,null,0]
[null,"Hogstmaskin",null,null,null,null,null,null,null,null,"min/100 m",{"$f":"LOOKUP(I47,Grunndata!B41:C56)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(I47,Grunndata!D41:E56)","v":{"$error":"#N/A"}},{"$f":"M29","v":{"$error":"#N/A"}},{"$f":"L29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"L29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,18,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,null,0,null,18,null,0,null,{"$f":"$W$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,null,0,null,18,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,null,0]
[null,"Motorsag",null,null,null,null,null,null,null,null,"Antall lass",{"$f":"L25/C42","v":{"$error":"#DIV/0!"}},{"$f":"IF(M25=0,0,M25/C43)","v":0},{"$f":"IF(N25=0,0,N25/C44)","v":0},{"$f":"O25/C42","v":{"$error":"#DIV/0!"}},{"$f":"IF(P25=0,0,P25/C43)","v":0},{"$f":"IF(Q25=0,0,Q25/C44)","v":0},{"$f":"R25/C42","v":{"$error":"#DIV/0!"}},{"$f":"IF(S25=0,0,S25/C43)","v":0},{"$f":"IF(T25=0,0,T25/C44)","v":0},{"$error":"#DIV/0!"},null,null,null,null,19,null,null,0,null,null,0,null,null,0,null,null,0,null,19,null,0,null,null,0,null,null,0,null,null,0,null,19,null,0,null,null,0,null,null,0,null,null,0]
[null,"Hogst - produktivitet","m3/dag",null,"kr/time",null,null,null,null,null,"meter spart",{"$f":"L30*2*L26","v":{"$error":"#DIV/0!"}},{"$f":"M30*2*M26","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},null,null,null,null,20,null,null,0,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,20,null,0,null,null,0,null,{"$f":"$W$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,0,null,20,null,0,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"Hogstmaskin",null,null,null,null,null,null,null,null,"Antall 100 m spart",{"$f":"L31/100","v":{"$error":"#DIV/0!"}},{"$f":"M31/100","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},null,null,null,null,21,null,null,null,null,null,0,null,null,0,null,null,0,null,21,null,null,null,null,0,null,null,0,null,null,0,null,21,null,null,null,null,0,null,null,0,null,null,0]
[null,"Motorsag",null,null,null,null,null,null,null,null,"Minutter spart",{"$f":"IF(C5=1,L29*L32,((C46/100*L29)-(E46/100*L29)-(C49/100*Grunndata!C57))*L30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,M29*M32,((C46/100*M29)-(E46/100*M29)-(C49/100*Grunndata!C57))*M30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,N29*N32,((C46/100*N29)-(E46/100*N29)-(C49/100*Grunndata!C57))*N30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,O29*O32,((C46/100*O29)-(E46/100*O29)-(C49/100*Grunndata!C57))*O30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,P29*P32,((C46/100*P29)-(E46/100*P29)-(C49/100*Grunndata!C57))*P30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,Q29*Q32,((C46/100*Q29)-(E46/100*Q29)-(C49/100*Grunndata!C57))*Q30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,R29*R32,((C46/100*R29)-(E46/100*R29)-(C49/100*Grunndata!C57))*R30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,S29*S32,((C46/100*S29)-(E46/100*S29)-(C49/100*Grunndata!C57))*S30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,T29*T32,((C46/100*T29)-(E46/100*T29)-(C49/100*Grunndata!C57))*T30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,22,null,null,null,null,null,0,null,null,0,null,null,0,null,22,null,null,null,null,0,null,null,0,null,null,0,null,22,null,null,null,null,0,null,null,0,null,null,0]
[null,"Utkjøring - prosentandel","III",null,"IV",null,"V",null,null,null,"Timer spart",{"$f":"L33/60","v":{"$error":"#N/A"}},{"$f":"M33/60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,23,null,null,null,null,null,0,null,null,0,null,null,0,null,23,null,null,null,null,0,null,null,0,null,null,0,null,23,null,null,null,null,0,null,null,0,null,null,0]
[null,"Sum",{"$f":"SUM(C36:C39)","v":0},{"$f":"IF(C35=0,\"\",IF(C35=D36,\"\",\"OBS!\"))","v":""},{"$f":"SUM(E36:E39)","v":0},{"$f":"IF(E35=0,\"\",IF(E35=F36,\"\",\"OBS!\"))","v":""},{"$f":"SUM(G36:G39)","v":0},{"$f":"IF(G35=0,\"\",IF(G35=H36,\"\",\"OBS!\"))","v":""},null,null,"Innsparing kr",{"$f":"L34*L28","v":{"$error":"#N/A"}},{"$f":"M34*M28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"C40*C39*C22","v":0},{"$f":"E40*E39*E22","v":0},{"$f":"G40*G39*G22","v":0},{"$f":"SUM(V35:X35)","v":0},24,null,null,null,null,null,0,null,null,0,null,null,0,null,24,null,null,null,null,0,null,null,0,null,null,0,null,24,null,null,null,null,0,null,null,0,null,null,0]
[null,"Lassbærer",null,1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,0,null,null,0,null,null,0,null,25,null,null,null,null,0,null,null,0,null,null,0,null,25,null,null,null,null,0,null,null,0,null,null,0]
[null,"Stammelunner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U35+R20","v":{"$error":"#N/A"}},null,null,null,null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,null,null,null,null,null,null,null,0,null,null,0,null,26,null,null,null,null,null,null,null,0,null,null,0]
[null,"Traktor",null,null,null,null,null,null,null,null,"Diverse","Adm.","Planting","Ungsk.","sum",null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,null,null,null,null,null,null,null,0,null,null,0,null,27,null,null,null,null,null,null,null,0,null,null,0]
[null,"Annet ",null,null,null,null,null,null,null,null,"dekar",{"$f":"I14","v":0},{"$f":"L39*C16","v":0},{"$f":"I14*E16","v":0},{"$f":"SUM(L39:N39)","v":0},null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,null,null,null,null,null,null,null,0,null,null,0,null,28,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,"kr/m3",null,"kr/m3",null,"kr/m3",null,null,"Innspart transp",{"$f":"L11","v":0},{"$f":"L40","v":0},{"$f":"L40","v":0},{"$f":"SUM(L40:N40)","v":0},null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,null,null,null,null,null,null,null,0,null,null,0,null,29,null,null,null,null,null,null,null,0,null,null,0]
[null,"Utkjøring - produktivitet","m3/lass",null,"kr/time",null,null,null,null,null,"Antall 100 m",{"$f":"L40/100","v":0},{"$f":"M40/100","v":0},0,0,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,30,null,null,null,null,null,null,null,0,null,{"$f":"$W$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,30,null,null,null,null,null,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Lassbærer",null,null,null,null,null,null,null,null,"kr/time",{"$f":"G18","v":0},{"$f":"G18","v":0},{"$f":"E20","v":0},0,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,0,null,31,null,null,null,null,null,null,null,null,null,null,0,null,31,null,null,null,null,null,null,null,null,null,null,0]
[null,"Stammelunner",null,null,null,null,null,null,null,null,"min/100 m",{"$f":"M14","v":{"$error":"#N/A"}},{"$f":"M14","v":{"$error":"#N/A"}},{"$f":"M14","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,0,null,32,null,null,null,null,null,null,null,null,null,null,0,null,32,null,null,null,null,null,null,null,null,null,null,0]
[null,"Traktor",null,null,null,null,null,null,null,null,"Antall turer",52,{"$f":"(M39*E18)/1000","v":0},{"$f":"N39/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,0,null,33,null,null,null,null,null,null,null,null,null,null,0,null,33,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Før vei",null,"Etter vei",null,null,null,null,null,"meter spart",{"$f":"L44*L40*2","v":0},{"$f":"M44*M40*2","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,0,null,34,null,null,null,null,null,null,null,null,null,null,0,null,34,null,null,null,null,null,null,null,null,null,null,0]
[null,"Driftsveilengde i terreng",null,"meter",null,"meter",null,null,null,null,"Antall 100 m spart",{"$f":"L45/100","v":0},{"$f":"M45/100","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,0,null,35,null,null,null,null,null,null,null,null,null,null,0,null,35,null,null,null,null,null,null,null,null,null,null,0]
[null,"Terrenghelning (1-4)",null,{"$f":"IF(OR(C47=\"\",C47=0),\"\",IF(C47=1,\"0-10 %\",IF(C47=2,\"10-20 %\",IF(C47=3,\"20-30 %\",IF(C47=4,\"30-40 %\")))))","v":""},null,{"$f":"C47","v":0},{"$f":"C48","v":0},{"$f":"CONCATENATE(F47,G47)","v":"00"},{"$f":"H47+1-1","v":0},null,"Minutter spart",{"$f":"IF(C5=1,L46*L43,((C46/100*L43)-(E46/100*L43)-(C49/100*Grunndata!C57))*L44)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,M46*M43,((C46/100*M43)-(E46/100*M43)-(C49/100*Grunndata!C57))*M44)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,N46*N43,((C46/100*N43)-(E46/100*N43)-(C49/100*Grunndata!C57))*N44)","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,0,null,36,null,null,null,null,null,null,null,null,null,null,0,null,36,null,null,null,null,null,null,null,null,null,null,0]
[null,"Overflatestruktur (1-4)",null,{"$f":"IF(OR(C48=\"\",C48=0),\"\",IF(C48=1,\"Meget gode terrengforhold\",IF(C48=2,\"Gode terrengforhold\",IF(C48=3,\"Middels gode terrengforhold\",IF(C48=4,\"Dårlige terrengforhold\")))))","v":""},null,null,null,null,null,null,"Timer spart",{"$f":"L47/60","v":{"$error":"#N/A"}},{"$f":"M47/60","v":{"$error":"#N/A"}},{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,0,null,37,null,null,null,null,null,null,null,null,null,null,0,null,37,null,null,null,null,null,null,null,null,null,null,0]
[null,"Veilengde",null,"meter",null,null,null,null,null,null,"Innsparing kr",{"$f":"L48*L42","v":{"$error":"#N/A"}},{"$f":"M48*M42","v":{"$error":"#N/A"}},{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,0,null,38,null,null,null,null,null,null,null,null,null,null,0,null,38,null,null,null,null,null,null,null,null,null,null,0]
[null,"Veikostnad",null,"kr",{"$f":"C50/C49","v":{"$error":"#DIV/0!"}},"kr/m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,0,null,39,null,null,null,null,null,null,null,null,null,null,0,null,39,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kalkulasjonsrentefot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,0,null,40,null,null,null,null,null,null,null,null,null,null,0,null,40,null,null,null,null,null,null,null,null,null,null,0]
[null,"Årlig tilvekst i skogen"]
[null,"Bompenger",null,"kr/år",null,null,null,null,null,null,null,"Nullområde","Hogst","Utkjøring","Diverse","Jakt, fiske..","Bompenger","Sum"]
[null,"Tilskuddsprosent",null,null,null,null,null,null,null,null,"Sum innsparing",{"$f":"P6","v":0},{"$f":"R20","v":{"$error":"#DIV/0!"}},{"$f":"U35","v":{"$error":"#N/A"}},{"$f":"O49","v":{"$error":"#N/A"}},{"$f":"C7","v":0},{"$f":"C53","v":0},{"$f":"SUM(L54:Q54)","v":{"$error":"#DIV/0!"}}]
[null,"Tilskudd",{"$f":"C54*C50","v":0},"kr"]
[null,"Skogfondsmidler på konto",null,"kr"]
[null,"Potensielt forskudd",{"$f":"((E9*C22*C25)+(C9*E22*E25)+(C9*G22*G25))*0.4","v":0},"kr",null,null,null,null,null,null,null,"Vei"]
[null,"Forskudd på skogfond",null,"kr",null,"Maksimalt",{"$f":"$C$50-$C$55-$C$56","v":0},null,null,null,"Kostnader",{"$f":"C50","v":0}]
[null,"Andre midler veikostnad",{"$f":"C50-C55-C56-C58","v":0},"kr",{"$f":"IF(C59<0, \"OBS! KAN IKKE VÆRE NEGATIV\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Hogst og utkjøring"]
[null,"Vedlikehold",null,"kr/år",{"$f":"C60/C49","v":{"$error":"#DIV/0!"}},"kr/m",null,null,null,null,"Diskonteringsfaktor",null,null,null,null,"Andel avvirkning h kl",null,null,"Nåverdi av innsparingene inkl tilvekst"]
[null,"Avskrivningstid",null,{"$f":"IF(OR(C61=\"\",C61=0),\"\",IF(C61=1,\"20 år\",IF(C61=2,\"25 år\",IF(C61=3,\"30 år\",IF(C61=4,\"40 år\")))))","v":""},{"$f":"IF($C$5=2,\"IKKE SKOGFOND PÅ VEDLIKEHOLD AV TRAKTORVEI\",\"\")","v":""},null,null,null,null,null,"periode","diskontering","rente","tilvekst","disk. faktor","III","IV","V","III","IV","V","Nullomr","sum"]
[null,"Vedlikehold - nåverdi",{"$f":"ROUND(M86,-1)","v":{"$error":"#VALUE!"}},"kr",{"$f":"IF($E$60>4,$C$62-$G$62,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C5=1,(C62*(4/E60)),C62)","v":{"$error":"#VALUE!"}},null,null,null,"0-5 år",2,{"$f":"C51","v":0},{"$f":"C52","v":0},{"$f":"POWER(1+M62,L62*-1)","v":1},{"$f":"C25","v":0},{"$f":"E25","v":0},{"$f":"G25","v":0},{"$f":"((($L$20+M$20+L$35+M$35+N$35+$V$35)*P62*O62)*((1+N62)^L62))","v":{"$error":"#DIV/0!"}},{"$f":"(($N$20+$O$20+$O$35+$P$35+$Q$35+$W$35)*Q62*O62*((1+N62)^L62))","v":{"$error":"#DIV/0!"}},{"$f":"(($P$20+$Q$20+$R$35+$S$35+$T$35+$X$35)*$R62*$O62*((1+$N62)^$L62))","v":{"$error":"#DIV/0!"}},{"$f":"$P$6*$R62*$O62*((1+$N62)^$L62)","v":0},{"$f":"SUM(S62:V62)","v":{"$error":"#DIV/0!"}}]
[null,"Vedlikehold - bruk av skogfond",null,"kr",{"$f":"IF(C5=2,\"\",IF(C63>G63,\"OBS! OVER MAKSNIVÅ\",\"\"))","v":""},"Maksimalt",{"$f":"IF(C60=0,0,IF(C5=1,(ROUND(G62,-1)),0))","v":0},null,null,null,"5-10 år",7,{"$f":"M62","v":0},{"$f":"N62","v":0},{"$f":"POWER(1+M63,L63*-1)","v":1},{"$f":"C26","v":0},{"$f":"E26","v":0},{"$f":"G26","v":0},{"$f":"((($L$20+M$20+L$35+M$35+N$35+$V$35)*P63*O63)*((1+N63)^L63))","v":{"$error":"#DIV/0!"}},{"$f":"(($N$20+$O$20+$O$35+$P$35+$Q$35+$W$35)*Q63*O63*((1+N63)^L63))","v":{"$error":"#DIV/0!"}},{"$f":"(($P$20+$Q$20+$R$35+$S$35+$T$35+$X$35)*$R63*$O63*((1+$N63)^$L63))","v":{"$error":"#DIV/0!"}},{"$f":"$P$6*$R63*$O63*((1+$N63)^$L63)","v":0},{"$f":"SUM(S63:V63)","v":{"$error":"#DIV/0!"}}]
[null,"Andre midler vedlikehold",{"$f":"C62-C63","v":{"$error":"#VALUE!"}},"kr",{"$f":"IF($C$63>$C$62,\"OBS! OVER BEHOVET FOR VEDLIKEHOLD\",\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,"over 10 år",{"$f":"IF(C61=1,15,IF(C61=2,18,IF(C61=3,20,IF(C61=4,30))))","v":false},{"$f":"M62","v":0},{"$f":"N62","v":0},1,{"$f":"C27","v":0},{"$f":"E27","v":0},{"$f":"G27","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]
[null,"Skattefriandel av skogfond",0.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S62:S64)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(T62:T64)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U62:U64)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V62:V64)","v":0},{"$f":"SUM(S65:V65)","v":{"$error":"#DIV/0!"}}]
[null,"Marginal skattesats",null,null,null,null,null,null,null,null,"Administrasjon, planting og ungskogpleie - Nåverdi"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(C61=\"\",C61=0),\"\",IF(C61=1,\"20\",IF(C61=2,\"25\",IF(C61=3,\"30\",IF(C61=4,\"40\")))))","v":""},null,null,"periode","diskontering","rente","tilvekst","disk. faktor","Nåverdi av innsp"]
[null,null,"Før tilskudd og skogfond",null,null,"Etter tilskudd og skogfond                 ",null,null,null,null,{"$f":"H67","v":""},{"$f":"IF(C61=1,10,IF(C61=2,13,IF(C61=3,15,IF(C61=4,20))))","v":false},{"$f":"M63","v":0},{"$f":"N62","v":0},{"$f":"POWER(1+M68,L68*-1)","v":1},{"$f":"O49*O68","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Jakt, fiske, friluftsliv og bompenger"]
[null,"Nåverdi innsparing (a) ",{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",L88)","v":{"$error":"#VALUE!"}},"kr",null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",N88)","v":{"$error":"#VALUE!"}},"kr",null,null,"periode","kapitalisering","rente","tilvekst","kapit. faktor","Jakt, fiske, frilu","Bompenger","Sum"]
[null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",L88/I22)","v":{"$error":"#VALUE!"}},"kr/m3",null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",N88/I22)","v":{"$error":"#VALUE!"}},"kr/m3",null,null,{"$f":"K68","v":""},{"$f":"K71","v":""},{"$f":"M62","v":0},{"$f":"N62","v":0},{"$f":"(((1+M71)^L71)-1)/(M71*(1+M71)^L71)","v":{"$error":"#VALUE!"}},{"$f":"C7*O71","v":{"$error":"#VALUE!"}},{"$f":"O71*C53","v":{"$error":"#VALUE!"}},{"$f":"SUM(P71:Q71)","v":{"$error":"#VALUE!"}}]
[null,"Nåverdi kostnader (b)",{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",L89)","v":{"$error":"#VALUE!"}},"kr",null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",(L86-((((N92)*N95)+(((C56+C58)*N94*N95)))+(N92*N93)*(1-N95)))+(M86-((C63*N95*(1+N94)))))","v":{"$error":"#VALUE!"}},"kr"]
[null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",L89/I22)","v":{"$error":"#VALUE!"}},"kr/m3",null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",G72/I22)","v":{"$error":"#VALUE!"}},"kr/m3"]
[null,"Kapitalverdi (a-b)",{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",L90)","v":{"$error":"#VALUE!"}},"kr",null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",G70-G72)","v":{"$error":"#VALUE!"}},"kr"]
[null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",C74/I22)","v":{"$error":"#VALUE!"}},"kr/m3",null,null,{"$f":"IF(OR($C$63>$G$63,$C$63>$C$62),\"\",G74/I22)","v":{"$error":"#VALUE!"}},"kr/m3"]
[]
[null,"Internrente",{"$f":"IF(OR($C$61=\"\",$C$61=0),\"\",IF($C$61=1,AD10,IF($C$61=2,AG10,IF($C$61=3,AJ10,IF($C$61=4,AM10)))))","v":""},null,null,null,{"$f":"IF(OR($C$61=\"\",$C$61=0),\"\",IF($C$61=1,BD10,IF($C$61=2,BG10,IF($C$61=3,BJ10,IF($C$61=4,BM10)))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"C70","v":{"$error":"#VALUE!"}},{"$f":"1-0.28","v":0.72},{"$f":"L78*M78","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[null,{"$f":"Hovedmeny!M18","v":"Sist oppdatert: 06.10.2015"}]
[]
[null,null,null,null,null,null,null,null,null,null,"Anleggskostnadene","Vei","Vedlikehold","Sum"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"C50","v":0},{"$f":"C60*O71","v":{"$error":"#VALUE!"}},{"$f":"SUM(L86:M86)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Før tilskudd","Etter tilskudd","Etter tilskudd og skogfond"]
[null,null,null,null,null,null,null,null,null,null,"Nåverdi innsparing",{"$f":"W65+P68+R71","v":{"$error":"#DIV/0!"}},{"$f":"L88","v":{"$error":"#DIV/0!"}},{"$f":"L88","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,"Nåverdi kostnader",{"$f":"N86","v":{"$error":"#VALUE!"}},{"$f":"(L86*(1-C54))+M86","v":{"$error":"#VALUE!"}},{"$f":"(L86*N97)+M86","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,"Kapitalverdi",{"$f":"L88-L89","v":{"$error":"#DIV/0!"}},{"$f":"M88-M89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N92","v":0},{"$f":"C50","v":0},"A","M77"]
[null,null,null,null,null,null,null,null,null,null,"Tilskudd",null,{"$f":"100*N93","v":0},{"$f":"C54","v":0},"T","M78"]
[null,null,null,null,null,null,null,null,null,null,"Skogfond",null,85,0.85,"k","M79"]
[null,null,null,null,null,null,null,null,null,null,"Marginal skattesats:",null,{"$f":"100*N95","v":0},{"$f":"C66","v":0},"s","M80"]
[null,null,null,null,null,null,null,null,null,null,"Faktor",null,{"$f":"((M93/100)+((M94/100*(1-(M93/100))*M95/100)/(1-(M95/100))))","v":0},{"$f":"N92*N95+N92*N94*N95+N92*N93*(1-N95*(1+N94))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M92*M96","v":0},{"$f":"(N92-N96)/N92","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Skoghåndbok"]

{"sheet":"VedleggAvansert","index":2,"n_rows":53,"n_cols":30,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"VEDLEGG TIL LØNNSOMHETSBEREGNING FOR SKOGVEI"]
[]
[]
[]
[]
[null,"Til:"]
[]
[null,"Søkerens navn:"]
[]
[null,"Adresse:"]
[]
[null,"Veiens navn:",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Planlegger:",null,null,null,""]
[]
[null,"FORUTSETNINGER"]
[]
[null,"Kalkulasjonsrentefot:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!C51","v":0},null,null,"Årlig volumtilvekst:",null,null,null,null,null,null,{"$f":"Avansert!C52","v":0}]
[]
[null,"Direkte statstilskudd:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!C54","v":0},null,null,"Uttak (m3) i hogstklasse lll:",null,null,null,null,null,null,{"$f":"Avansert!C22","v":0},"m3"]
[]
[null,"Marginal skattesats:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!C66","v":0},null,null,"Uttak (m3) i hogstklasse lV-V:",null,null,null,null,null,null,{"$f":"Avansert!E22+Avansert!G22","v":0},"m3"]
[]
[null,"Avskrivningstid:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!D61","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosentvis fordeling"]
[null,"Fordeling avvirkningskvantum:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Periode",null,null,null,"  Tidsrom",null,null,null,"H.kl. III",null,null,"H.kl. IV",null,"H.kl. IV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"  0 - 5","år",null,null,{"$f":"Avansert!C25","v":0},null,null,{"$f":"Avansert!E25","v":0},null,{"$f":"Avansert!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"  5 - 10","år",null,null,{"$f":"Avansert!C26","v":0},null,null,{"$f":"Avansert!E26","v":0},null,{"$f":"Avansert!G26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"over 10","år",null,null,{"$f":"Avansert!C27","v":0},null,null,{"$f":"Avansert!E27","v":0},null,{"$f":"Avansert!G27","v":0}]
[]
[null,"LØNNSOMHET"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før tilskudd og skogfond",null,null,null,null,"                           Etter tilskudd og skogfond"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      kr",null,"kr/m3",null,null,null,null,"Totalt (kr)",null,"kr/m3"]
[null,"Nåverdien innsparinger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!C70","v":{"$error":"#VALUE!"}},null,{"$f":"Avansert!C71","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"Avansert!G70","v":{"$error":"#VALUE!"}},null,{"$f":"Avansert!G71","v":{"$error":"#VALUE!"}}]
[null,"Nåverdi kostnader:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!C72","v":{"$error":"#VALUE!"}},null,{"$f":"Avansert!C73","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"Avansert!G72","v":{"$error":"#VALUE!"}},null,{"$f":"Avansert!G73","v":{"$error":"#VALUE!"}}]
[null,"Kapitalverdi:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Avansert!C74","v":{"$error":"#VALUE!"}},null,{"$f":"Avansert!C75","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"Avansert!G74","v":{"$error":"#VALUE!"}},null,{"$f":"Avansert!G75","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"KOMMENTARER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sted/dato:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underskrift:"]

{"sheet":"Enkel","index":3,"n_rows":98,"n_cols":65,"rows_kept":98,"cut":false,"hidden":false,"merged":[[61,1,62,1],[27,2,28,4],[27,5,28,7],[1,2,1,7]]}
["A"]
[null,null,"Enkel lønnsomhetsberegning av skogsveier",null,null,null,null,null,null,null,null,"Inntekt"]
[null,null,null,null,null,null,null,null,null,null,null,"Sagtømmer","Massev.","sum","Kostnad","Innsparing"]
[null,"Velg veitype"]
[null,null,1]
[null,null,"I","II","III","IV","V",null,null,null,"Nullområde",{"$f":"C42*((E9+G9)*C39)","v":0},{"$f":"E42*C9*C39","v":0},{"$f":"SUM(L6:M6)","v":0},{"$f":"(C44+E44)*((C9+E9+G9)*C39)","v":0},{"$f":"L6-O6","v":0}]
[null,"Areal - hogstklasse",null,null,null,null,null,"daa",{"$f":"SUM(C7:G7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før tilskudd",null,null,"Før tilskudd",null,null,"Før tilskudd",null,null,"Før tilskudd",null,null,null,"Etter tilskudd",null,null,"Etter tilskudd",null,null,"Etter tilskudd",null,null,"Etter tilskudd",null,null,null,"Etter tilskudd og skogfond",null,null,"Etter tilskudd og skogfond",null,null,"Etter tilskudd og skogfond",null,null,"Etter tilskudd og skogfond"]
[null,null,"III",null,"IV",null,"V",null,null,null,null,"III",null,"IV",null,"V",null,null,null,null,null,null,null,null,null,null,null,"20år","20år","20år","25år","25år","25år","30år","30år","30år","40år","40år","40år",null,"20år","20år","20år","25år","25år","25år","30år","30år","30år","40år","40år","40år",null,"20år","20år","20år","25år","25år","25år","30år","30år","30år","40år","40år","40år"]
[null,"Forventet avvirkning",null,"m3",null,"m3",null,"m3",{"$f":"SUM(C9,E9,G9)","v":0},null,"Hogst","Hogstmaskin","Motorsag","Hogstmaskin","Motorsag","Hogstmaskin","Motorsag","sum",null,null,null,null,null,null,null,null,null,null,null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,"Etter tilskudd",null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,"Etter tilskudd",null,"int.rente",null,null,"int.rente",null,null,"int.rente",null,null,"int.rente"]
[null,"Andel avvirkning","III",null,"IV",null,"V",null,null,null,"m3",{"$f":"C9*C53","v":0},{"$f":"C9*C54","v":0},{"$f":"E9*E53","v":0},{"$f":"E9*E54","v":0},{"$f":"G9*G53","v":0},{"$f":"G9*G54","v":0},{"$f":"SUM(L10:Q10)","v":0},null,null,null,null,null,null,null,null,"Vedlikehold","Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AC11:AC31))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AF11:AF36))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AI11:AI41))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AL11:AL51))","v":""},null,"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(AP11:AP31))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(AS11:AS36))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(AV11:AV41))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(AY11:AY51))","v":""},null,"Innsparing","Int.rente",{"$f":"IF($L$86=0,\"\",IRR(BC11:BC31))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(BF11:BF36))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(BI11:BI41))","v":""},"Innsparing","Int.rente",{"$f":"IF($L$10=0,\"\",IRR(BL11:BL51))","v":""}]
[null,"Sum",{"$f":"SUM(C12:C14)","v":0},{"$f":"IF(C11=0,\"\",IF(C11=D12,\"\",\"OBS!\"))","v":""},{"$f":"SUM(E12:E14)","v":0},{"$f":"IF(E11=0,\"\",IF(E11=F12,\"\",\"OBS!\"))","v":""},{"$f":"SUM(G12:G14)","v":0},{"$f":"IF(G11=0,\"\",IF(G11=H12,\"\",\"OBS!\"))","v":""},null,null,"Innspart transp",{"$f":"C16-E16","v":0},{"$f":"$L$11","v":0},{"$f":"$L$11","v":0},0,0,0,{"$f":"SUM(L11:Q11)","v":0},null,null,null,null,null,null,null,0,null,null,{"$f":"$L$86*-1","v":0},null,null,{"$f":"$L$86*-1","v":0},null,null,{"$f":"$L$86*-1","v":0},null,null,{"$f":"$L$86*-1","v":0},null,0,null,{"$f":"$L$86*(1-$C$22)*-1","v":0},null,null,{"$f":"$L$86*(1-$C$22)*-1","v":0},null,null,{"$f":"$L$86*(1-$C$22)*-1","v":0},null,null,{"$f":"$L$86*(1-$C$22)*-1","v":0},null,0,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$N$89*-1","v":{"$error":"#DIV/0!"}}]
[null,"før 5 år",null,1,null,1,null,1,null,null,"Antall 100 m",{"$f":"L11/100","v":0},{"$f":"M11/100","v":0},0,0,0,0,0,null,null,null,null,null,null,null,1,null,null,{"$f":"$C$40+$C$69-$C$24+AB12","v":0},null,null,{"$f":"$C$40+$C$69-$C$24+AE12","v":0},null,null,{"$f":"$C$40+$C$69-$C$24+AH12","v":0},null,null,{"$f":"$C$40+$C$69-$C$24+AK12","v":0},null,1,null,{"$f":"AO12-$AA$12","v":0},null,null,{"$f":"AR12-$AA$12","v":0},null,null,{"$f":"AU12-$AA$12","v":0},null,null,{"$f":"AX12-$AA$12","v":0},null,1,null,{"$f":"$C$40+$C$69-$C$24+BB12","v":0},null,null,{"$f":"$C$40+$C$69-$C$24+BE12","v":0},null,null,{"$f":"$C$40+$C$69-$C$24+BH12","v":0},null,null,{"$f":"$C$40+$C$69-$C$24+BK12","v":0}]
[null,"5-10 år",null,null,null,null,null,null,null,null,"kr/time",{"$f":"E56","v":1200},{"$f":"E57","v":450},{"$f":"L13","v":1200},{"$f":"M13","v":450},{"$f":"L13","v":1200},{"$f":"M13","v":450},4950,null,null,null,null,null,null,null,2,null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,2,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$f":"AO13-$AA$12","v":{"$error":"#N/A"}},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$f":"AR13-$AA$12","v":{"$error":"#N/A"}},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$f":"AU13-$AA$12","v":{"$error":"#N/A"}},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$f":"AX13-$AA$12","v":{"$error":"#N/A"}},null,2,{"$f":"($W$62*(1-$C$25))/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$62/$O$62","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"etter 10 år",null,null,null,null,null,null,null,null,"min/100 m",{"$f":"LOOKUP(I17,GrunndataEnkel!B41:C56)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(I17,GrunndataEnkel!F41:G56)","v":{"$error":"#N/A"}},{"$f":"L14","v":{"$error":"#N/A"}},{"$f":"M14","v":{"$error":"#N/A"}},{"$f":"N14","v":{"$error":"#N/A"}},{"$f":"O14","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0,null,3,null,0,null,null,0,null,null,0,null,null,0,null,3,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Før vei",null,"Etter vei",null,null,null,null,null,"Antall dager",{"$f":"L10/C56","v":0},{"$f":"M10/C57","v":0},{"$f":"N10/C56","v":0},{"$f":"O10/C57","v":0},{"$f":"P10/C56","v":0},{"$f":"Q10/C57","v":0},0,null,null,null,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0,null,4,null,0,null,null,0,null,null,0,null,null,0,null,4,null,0,null,null,0,null,null,0,null,null,0]
[null,"Driftsveilengde i terreng",null,"meter",null,"meter",null,null,null,null,"meter spart",{"$f":"L15*L11","v":0},{"$f":"M15*M11","v":0},0,0,0,0,0,null,null,null,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0,null,5,null,0,null,null,0,null,null,0,null,null,0,null,5,null,0,null,null,0,null,null,0,null,null,0]
[null,"Terrenghelning (1-4)",null,{"$f":"IF(OR(C17=\"\",C17=0),\"\",IF(C17=1,\"0-10 %\",IF(C17=2,\"10-20 %\",IF(C17=3,\"20-30 %\",IF(C17=4,\"30-40 %\")))))","v":""},null,{"$f":"C17","v":0},{"$f":"C18","v":0},{"$f":"CONCATENATE(F17,G17)","v":"00"},{"$f":"H17+1-1","v":0},null,"Antall 100 m spart",{"$f":"L16/100","v":0},{"$f":"M16/100","v":0},0,0,0,0,0,null,null,null,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0,null,6,null,0,null,null,0,null,null,0,null,null,0,null,6,null,0,null,null,0,null,null,0,null,null,0]
[null,"Overflatestruktur (1-4)",null,{"$f":"IF(OR(C18=\"\",C18=0),\"\",IF(C18=1,\"Meget gode terrengforhold\",IF(C18=2,\"Gode terrengforhold\",IF(C18=3,\"Middels gode terrengforhold\",IF(C18=4,\"Dårlige terrengforhold\")))))","v":""},null,null,null,null,null,null,"Minutter spart",{"$f":"IF(C5=1,L17*L14,((C16/100*L14)-(E16/100*L14)-(C19/100*GrunndataEnkel!C57))*L15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,M17*M14,((C16/100*M14)-(E16/100*M14)-(C19/100*GrunndataEnkel!C57))*M15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,N17*N14,((C16/100*N14)-(E16/100*N14)-(C19/100*GrunndataEnkel!C57))*N15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,O17*O14,((C16/100*O14)-(E16/100*O14)-(C19/100*GrunndataEnkel!C57))*O15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,P17*P14,((C16/100*P14)-(E16/100*P14)-(C19/100*GrunndataEnkel!C57))*P15)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,Q17*Q14,((C16/100*Q14)-(E16/100*Q14)-(C19/100*GrunndataEnkel!C57))*Q15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,7,null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,7,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,7,{"$f":"($W$63*(1-$C$25))/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$W$63/$O$63","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"Veilengde",null,"meter",null,null,null,null,null,null,"Timer spart",{"$f":"L18/60","v":{"$error":"#N/A"}},{"$f":"M18/60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0,null,8,null,0,null,null,0,null,null,0,null,null,0,null,8,null,0,null,null,0,null,null,0,null,null,0]
[null,"Veikostnad",null,"kr",{"$f":"C20/C19","v":{"$error":"#DIV/0!"}},"kr/m",null,null,null,null,"Innsparing kr",{"$f":"L19*L13","v":{"$error":"#N/A"}},{"$f":"M19*M13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0,null,9,null,0,null,null,0,null,null,0,null,null,0,null,9,null,0,null,null,0,null,null,0,null,null,0]
[null,"Kalkulasjonsrentefot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,null,0,null,10,null,0,null,null,0,null,null,0,null,null,0,null,10,{"$f":"($P$68*(1-$C$25))/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,null,0]
[null,"Tilskuddsprosent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0,null,11,null,0,null,null,0,null,null,0,null,null,0,null,11,null,0,null,null,0,null,null,0,null,null,0]
[null,"Tilskudd",{"$f":"C22*C20","v":0},"kr",null,null,null,null,null,null,null,"III",null,null,"IV",null,null,"V",null,null,null,"Annet",null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0,null,12,null,0,null,null,0,null,null,0,null,null,0,null,12,null,0,null,null,0,null,null,0,null,null,0]
[null,"Vedlikehold",null,"kr/år",{"$f":"C24/C19","v":{"$error":"#DIV/0!"}},"kr/m",null,null,null,null,"Utkjøring","Lassbærer","Stammelunner","Traktor","Lassbærer","Stammelunner","Traktor","Lassbærer","Stammelunner","Traktor","Sum","III","IV","V","sum",13,null,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,13,null,0,null,null,0,null,null,0,null,null,0,null,13,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0]
[null,"Marginal skattesats",null,null,null,null,null,null,null,null,"m3",{"$f":"C9*C59","v":0},{"$f":"C9*C60","v":0},{"$f":"C9*C61","v":0},{"$f":"E9*E59","v":0},{"$f":"E9*E60","v":0},{"$f":"E9*E61","v":0},{"$f":"G9*G59","v":0},{"$f":"G9*G60","v":0},{"$f":"G9*G61","v":0},{"$f":"SUM(L25:T25)","v":0},null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0,null,14,null,0,null,null,0,null,null,0,null,null,0,null,14,null,0,null,null,0,null,null,0,null,null,0]
[null,"Avskrivningstid",null,{"$f":"IF(OR(C26=\"\",C26=0),\"\",IF(C26=1,\"20 år\",IF(C26=2,\"25 år\",IF(C26=3,\"30 år\",IF(C26=4,\"40 år\")))))","v":""},null,null,null,{"$f":"IF(OR(C26=\"\",C26=0),\"\",IF(C26=1,\"20\",IF(C26=2,\"25\",IF(C26=3,\"30\",IF(C26=4,\"40\")))))","v":""},null,null,"Innspart transp",{"$f":"C16-E16","v":0},{"$f":"$L$11","v":0},{"$f":"$L$11","v":0},0,0,0,0,0,0,{"$f":"SUM(L26:T26)","v":0},null,null,null,null,15,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,15,{"$f":"$W$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,null,0,null,15,{"$f":"($W$64*(1-$C$25))/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Antall 100 m",{"$f":"L26/100","v":0},{"$f":"M26/100","v":0},0,0,0,0,0,0,0,0,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0,null,16,null,0,null,null,0,null,null,0,null,null,0,null,16,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"Før tilskudd og skogfond                 ",null,null,"Etter tilskudd og skogfond                  ",null,null,null,null,"kr/time",{"$f":"E65","v":1000},{"$f":"E66","v":600},{"$f":"E67","v":500},{"$f":"L28","v":1000},{"$f":"M28","v":600},500,{"$f":"L28","v":1000},{"$f":"M28","v":600},500,null,null,null,null,null,17,null,null,0,null,null,0,null,null,0,null,null,0,null,17,null,0,null,null,0,null,null,0,null,null,0,null,17,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"min/100 m",{"$f":"LOOKUP(I17,GrunndataEnkel!B41:C56)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(I17,GrunndataEnkel!D41:E56)","v":{"$error":"#N/A"}},{"$f":"M29","v":{"$error":"#N/A"}},{"$f":"L29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"L29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,18,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,18,null,0,null,{"$f":"$W$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0,null,18,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,null,0]
[null,"Nåverdi innsparing (a) ",{"$f":"L88","v":{"$error":"#N/A"}},"kr",null,null,{"$f":"N88","v":{"$error":"#N/A"}},"kr",null,null,"Antall lass",{"$f":"L25/C65","v":0},{"$f":"M25/C66","v":0},{"$f":"N25/C67","v":0},{"$f":"O25/C65","v":0},{"$f":"P25/C66","v":0},{"$f":"Q25/C67","v":0},{"$f":"R25/C65","v":0},{"$f":"S25/C66","v":0},{"$f":"T25/C67","v":0},0,null,null,null,null,19,null,null,0,null,null,0,null,null,0,null,null,0,null,19,null,0,null,null,0,null,null,0,null,null,0,null,19,null,0,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"L88/I9","v":{"$error":"#N/A"}},"kr/m3",null,null,{"$f":"N88/I9","v":{"$error":"#N/A"}},"kr/m3",null,null,"meter spart",{"$f":"L30*2*L26","v":0},{"$f":"M30*2*M26","v":0},0,0,0,0,0,0,0,0,null,null,null,null,20,null,null,0,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,20,null,0,null,null,0,null,{"$f":"$W$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,20,null,0,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"$P$68/$O$68","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"Nåverdi kostnader (b)",{"$f":"L89","v":{"$error":"#VALUE!"}},"kr",null,null,{"$f":"(L86-((((N92)*N95)+(((C70+C72)*N94*N95)))+(N92*N93)*(1-N95)))+(M86-((C76*N95*(1+N94))))","v":{"$error":"#VALUE!"}},"kr",null,null,"Antall 100 m spart",{"$f":"L31/100","v":0},{"$f":"M31/100","v":0},0,0,0,0,0,0,0,0,null,null,null,null,21,null,null,null,null,null,0,null,null,0,null,null,0,null,21,null,null,null,null,0,null,null,0,null,null,0,null,21,null,null,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"L89/I9","v":{"$error":"#VALUE!"}},"kr/m3",null,null,{"$f":"G32/I9","v":{"$error":"#VALUE!"}},"kr/m3",null,null,"Minutter spart",{"$f":"IF(C5=1,L29*L32,((C16/100*L29)-(E16/100*L29)-(C19/100*Grunndata!C57))*L30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,M29*M32,((C16/100*M29)-(E16/100*M29)-(C19/100*Grunndata!C57))*M30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,N29*N32,((C16/100*N29)-(E16/100*N29)-(C19/100*Grunndata!C57))*N30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,O29*O32,((C16/100*O29)-(E16/100*O29)-(C19/100*Grunndata!C57))*O30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,P29*P32,((C16/100*P29)-(E16/100*P29)-(C19/100*Grunndata!C57))*P30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,Q29*Q32,((C16/100*Q29)-(E16/100*Q29)-(C19/100*Grunndata!C57))*Q30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,R29*R32,((C16/100*R29)-(E16/100*R29)-(C19/100*Grunndata!C57))*R30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,S29*S32,((C16/100*S29)-(E16/100*S29)-(C19/100*Grunndata!C57))*S30)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,T29*T32,((C16/100*T29)-(E16/100*T29)-(C19/100*Grunndata!C57))*T30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,22,null,null,null,null,null,0,null,null,0,null,null,0,null,22,null,null,null,null,0,null,null,0,null,null,0,null,22,null,null,null,null,0,null,null,0,null,null,0]
[null,"Kapitalverdi (a-b)",{"$f":"L90","v":{"$error":"#N/A"}},"kr",null,null,{"$f":"G30-G32","v":{"$error":"#N/A"}},"kr",null,null,"Timer spart",{"$f":"L33/60","v":{"$error":"#N/A"}},{"$f":"M33/60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,23,null,null,null,null,null,0,null,null,0,null,null,0,null,23,null,null,null,null,0,null,null,0,null,null,0,null,23,null,null,null,null,0,null,null,0,null,null,0]
[null,null,{"$f":"C34/I9","v":{"$error":"#N/A"}},"kr/m3",null,null,{"$f":"G34/I9","v":{"$error":"#N/A"}},"kr/m3",null,null,"Innsparing kr",{"$f":"L34*L28","v":{"$error":"#N/A"}},{"$f":"M34*M28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"C63*C62*C9","v":0},{"$f":"E63*E62*E9","v":0},{"$f":"G63*G62*G9","v":0},{"$f":"SUM(V35:X35)","v":0},24,null,null,null,null,null,0,null,null,0,null,null,0,null,24,null,null,null,null,0,null,null,0,null,null,0,null,24,null,null,null,null,0,null,null,0,null,null,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,25,null,null,null,null,null,0,null,null,0,null,null,0,null,25,null,null,null,null,0,null,null,0,null,null,0,null,25,null,null,null,null,0,null,null,0,null,null,0]
[null,"Internrente",{"$f":"IF(OR($C$26=\"\",$C$26=0),\"\",IF($C$26=1,AD10,IF($C$26=2,AG10,IF($C$26=3,AJ10,IF($C$26=4,AM10)))))","v":""},null,null,null,{"$f":"IF(OR($C$26=\"\",$C$26=0),\"\",IF($C$26=1,BD10,IF($C$26=2,BG10,IF($C$26=3,BJ10,IF($C$26=4,BM10)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U35+R20","v":{"$error":"#N/A"}},null,null,null,null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,null,null,null,null,null,null,null,0,null,null,0,null,26,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Diverse","Adm.","Planting","Ungsk.","sum",null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,null,null,null,null,null,null,null,0,null,null,0,null,27,null,null,null,null,null,null,null,0,null,null,0]
[null,"Andel utilgjeng uten vei",0,null,null,null,null,null,null,null,"dekar",{"$f":"I7","v":0},{"$f":"L39*C47","v":0},{"$f":"I7*E47","v":0},{"$f":"SUM(L39:N39)","v":0},null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,null,null,null,null,null,null,null,0,null,null,0,null,28,null,null,null,null,null,null,null,0,null,null,0]
[null,"Jakt, fiske, friluftsliv o.a.",null,"kr/år",null,null,null,null,null,null,"Innspart transp",{"$f":"L11","v":0},{"$f":"L40","v":0},{"$f":"L40","v":0},{"$f":"SUM(L40:N40)","v":0},null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,null,null,null,null,null,null,null,0,null,null,0,null,29,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sagtømmer",null,"Massevirke",null,null,null,null,null,"Antall 100 m",{"$f":"L40/100","v":0},{"$f":"M40/100","v":0},0,0,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,30,null,null,null,null,null,null,null,0,null,{"$f":"$W$64","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,30,null,null,null,null,null,null,null,0,null,{"$f":"$W$64/$O$64","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"Tømmerpriser",450,"kr/m3",250,"kr/m3",null,null,null,null,"kr/time",{"$f":"G49","v":400},{"$f":"G49","v":400},{"$f":"E51","v":450},1250,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,0,null,31,null,null,null,null,null,null,null,null,null,null,0,null,31,null,null,null,null,null,null,null,null,null,null,0]
[null,"Driftspriser","Hogst",null,"Utkjøring",null,"Sum",null,null,null,"min/100 m",{"$f":"M14","v":{"$error":"#N/A"}},{"$f":"M14","v":{"$error":"#N/A"}},{"$f":"M14","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,0,null,32,null,null,null,null,null,null,null,null,null,null,0,null,32,null,null,null,null,null,null,null,null,null,null,0]
[null,"Slutthogst",60,"kr/m3",60,"kr/m3",{"$f":"C44+E44","v":120},"kr/m3",null,null,"Antall turer",52,{"$f":"(M39*E49)/1000","v":0},{"$f":"N39/C51","v":0},52,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,0,null,33,null,null,null,null,null,null,null,null,null,null,0,null,33,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tynning",90,"kr/m3",100,"kr/m3",{"$f":"C45+E45","v":190},"kr/m3",null,null,"meter spart",{"$f":"L44*L40*2","v":0},{"$f":"M44*M40*2","v":0},0,0,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,0,null,34,null,null,null,null,null,null,null,null,null,null,0,null,34,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Planting",null,"Rydding",null,"Tynning",null,null,null,"Antall 100 m spart",{"$f":"L45/100","v":0},{"$f":"M45/100","v":0},0,0,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,0,null,35,null,null,null,null,null,null,null,null,null,null,0,null,35,null,null,null,null,null,null,null,null,null,null,0]
[null,"Skogkultur - andel",{"$f":"ForutsetningEnkel!C12","v":0.3},null,{"$f":"ForutsetningEnkel!E12","v":0.1},null,{"$f":"ForutsetningEnkel!G12","v":0.2},null,null,null,"Minutter spart",{"$f":"IF(C5=1,L46*L43,((C16/100*L43)-(E16/100*L43)-(C19/100*Grunndata!C57))*L44)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,M46*M43,((C16/100*M43)-(E16/100*M43)-(C19/100*Grunndata!C57))*M44)","v":{"$error":"#N/A"}},{"$f":"IF(C5=1,N46*N43,((C16/100*N43)-(E16/100*N43)-(C19/100*Grunndata!C57))*N44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,0,null,36,null,null,null,null,null,null,null,null,null,null,0,null,36,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"planter/dag",null,"planter/daa",null,"kr/time",null,null,null,"Timer spart",{"$f":"L47/60","v":{"$error":"#N/A"}},{"$f":"M47/60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,0,null,37,null,null,null,null,null,null,null,null,null,null,0,null,37,null,null,null,null,null,null,null,null,null,null,0]
[null,"Planting",{"$f":"ForutsetningEnkel!C15","v":1000},null,{"$f":"ForutsetningEnkel!E15","v":250},null,{"$f":"ForutsetningEnkel!G15","v":400},null,null,null,"Innsparing kr",{"$f":"L48*L42","v":{"$error":"#N/A"}},{"$f":"M48*M42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,0,null,38,null,null,null,null,null,null,null,null,null,null,0,null,38,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"daa/dag",null,"kr/time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,0,null,39,null,null,null,null,null,null,null,null,null,null,0,null,39,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rydding",{"$f":"ForutsetningEnkel!C18","v":7},null,{"$f":"ForutsetningEnkel!E18","v":450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,0,null,40,null,null,null,null,null,null,null,null,null,null,0,null,40,null,null,null,null,null,null,null,null,null,null,0]
[null,"Hogst - prosentandel","III",null,"IV",null,"V"]
[null,"Hogstmaskin",1,null,1,null,1,null,null,null,null,"Nullområde","Hogst","Utkjøring","Diverse","Jakt, fiske..","Bompenger","Sum"]
[null,"Motorsag",0,null,0,null,0,null,null,null,"Sum innsparing",{"$f":"P6","v":0},{"$f":"R20","v":{"$error":"#N/A"}},{"$f":"U35","v":{"$error":"#N/A"}},{"$f":"O49","v":{"$error":"#N/A"}},{"$f":"C40","v":0},{"$f":"C69","v":0},{"$f":"SUM(L54:Q54)","v":{"$error":"#N/A"}}]
[null,"Hogst - produktivitet","m3/dag",null,"kr/time"]
[null,"Hogstmaskin",{"$f":"ForutsetningEnkel!C25","v":150},null,{"$f":"ForutsetningEnkel!E25","v":1200}]
[null,"Motorsag",15,null,{"$f":"E51","v":450},null,null,null,null,null,null,"Vei"]
[null,"Utkjøring - prosentandel","III",null,"IV",null,"V",null,null,null,"Kostnader",{"$f":"C20","v":0}]
[null,"Lassbærer",1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,"Hogst og utkjøring"]
[null,"Stammelunner",0,null,0,null,0,null,null,null,"Diskonteringsfaktor",null,null,null,null,"Andel avvirkning h kl",null,null,"Nåverdi av innsparingene inkl tilvekst"]
[null,"Traktor",0,null,0,null,0,null,null,null,"periode","diskontering","rente","tilvekst","disk. faktor","III","IV","V","III","IV","V","Nullomr","sum"]
[null,"Annet ",0,null,0,null,0,null,null,null,"0-5 år",2,{"$f":"C21","v":0},{"$f":"C68","v":0.04},{"$f":"POWER(1+M62,L62*-1)","v":1},{"$f":"C12","v":0},{"$f":"E12","v":0},{"$f":"G12","v":0},{"$f":"((($L$20+M$20+L$35+M$35+N$35+$V$35)*P62*O62)*((1+N62)^L62))","v":{"$error":"#N/A"}},{"$f":"(($N$20+$O$20+$O$35+$P$35+$Q$35+$W$35)*Q62*O62*((1+N62)^L62))","v":{"$error":"#N/A"}},{"$f":"(($P$20+$Q$20+$R$35+$S$35+$T$35+$X$35)*$R62*$O62*((1+$N62)^$L62))","v":{"$error":"#N/A"}},{"$f":"$P$6*$R62*$O62*((1+$N62)^$L62)","v":0},{"$f":"SUM(S62:V62)","v":{"$error":"#N/A"}}]
[null,null,0,"kr/m3",0,"kr/m3",0,"kr/m3",null,null,"5-10 år",7,{"$f":"M62","v":0},{"$f":"N62","v":0.04},{"$f":"POWER(1+M63,L63*-1)","v":1},{"$f":"C13","v":0},{"$f":"E13","v":0},{"$f":"G13","v":0},{"$f":"((($L$20+M$20+L$35+M$35+N$35+$V$35)*P63*O63)*((1+N63)^L63))","v":{"$error":"#N/A"}},{"$f":"(($N$20+$O$20+$O$35+$P$35+$Q$35+$W$35)*Q63*O63*((1+N63)^L63))","v":{"$error":"#N/A"}},{"$f":"(($P$20+$Q$20+$R$35+$S$35+$T$35+$X$35)*$R63*$O63*((1+$N63)^$L63))","v":{"$error":"#N/A"}},{"$f":"$P$6*$R63*$O63*((1+$N63)^$L63)","v":0},{"$f":"SUM(S63:V63)","v":{"$error":"#N/A"}}]
[null,"Utkjøring - produktivitet","m3/lass",null,"kr/time",null,null,null,null,null,"over 10 år",{"$f":"IF(C26=1,15,IF(C26=2,18,IF(C26=3,20,IF(C26=4,30))))","v":false},{"$f":"M62","v":0},{"$f":"N62","v":0.04},1,{"$f":"C14","v":0},{"$f":"E14","v":0},{"$f":"G14","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Lassbærer",{"$f":"ForutsetningEnkel!C35","v":15},null,{"$f":"ForutsetningEnkel!E35","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S62:S64)","v":{"$error":"#N/A"}},{"$f":"SUM(T62:T64)","v":{"$error":"#N/A"}},{"$f":"SUM(U62:U64)","v":{"$error":"#N/A"}},{"$f":"SUM(V62:V64)","v":0},{"$f":"SUM(S65:V65)","v":{"$error":"#N/A"}}]
[null,"Stammelunner",5,null,600,null,null,null,null,null,"Administrasjon, planting og ungskogpleie - Nåverdi"]
[null,"Traktor",3.5,null,500,null,null,null,null,null,"periode","diskontering","rente","tilvekst","disk. faktor","Nåverdi av innsp"]
[null,"Årlig tilvekst i skogen",{"$f":"ForutsetningEnkel!C39","v":0.04},null,null,null,null,null,null,null,{"$f":"H26","v":""},{"$f":"IF(C26=1,10,IF(C26=2,13,IF(C26=3,15,IF(C26=4,20))))","v":false},{"$f":"M63","v":0},{"$f":"N62","v":0.04},{"$f":"POWER(1+M68,L68*-1)","v":1},{"$f":"O49*O68","v":{"$error":"#N/A"}}]
[null,"Bompenger",0,"kr/år",null,null,null,null,null,null,"Jakt, fiske, friluftsliv og bompenger"]
[null,"Skogfondsmidler på konto",0,"kr",null,null,null,null,null,null,"periode","kapitalisering","rente","tilvekst","kapit. faktor","Jakt, fiske, frilu","Bompenger","Sum"]
[null,"Potensielt forskudd",{"$f":"((E42*C9*C12)+(C42*E9*E12)+(C42*G9*G12))*0.4","v":0},"kr",null,null,null,null,null,null,{"$f":"K68","v":""},{"$f":"K71","v":""},{"$f":"M62","v":0},{"$f":"N62","v":0.04},{"$f":"(((1+M71)^L71)-1)/(M71*(1+M71)^L71)","v":{"$error":"#VALUE!"}},{"$f":"C40*O71","v":{"$error":"#VALUE!"}},{"$f":"O71*C69","v":{"$error":"#VALUE!"}},{"$f":"SUM(P71:Q71)","v":{"$error":"#VALUE!"}}]
[null,"Forskudd på skogfond",{"$f":"F73","v":0},"kr"]
[null,"Andre midler veikostnad",{"$f":"C20-C23-C70-C72","v":0},"kr",{"$f":"IF(C73<0, \"OBS! KAN IKKE VÆRE NEGATIV\",\"\")","v":""},{"$f":"$C20-C23-C70","v":0}]
[null,"Vedlikehold - nåverdi",{"$f":"ROUND(M86,-1)","v":{"$error":"#VALUE!"}},"kr",{"$f":"IF($C$5=2,\"IKKE SKOGFOND PÅ VEDLIKEHOLD AV TRAKTORVEI\",\"\")","v":""}]
[null,"Maks skogfond på vedlikehold",{"$f":"IF(C5=1,(ROUND(G75,-1)),0)","v":{"$error":"#DIV/0!"}},"kr",{"$f":"IF($E$24>4,$C$74-$G$75,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(E24=0,0,IF(C5=1,(C74*(4/E24)),C74))","v":{"$error":"#DIV/0!"}}]
[null,"Vedlikehold - bruk av skogfond",{"$f":"IF(C5=2,0,IF(G75>C74,C74,G75))","v":{"$error":"#DIV/0!"}},"kr",{"$f":"IF(C5=2,\"\",IF(C76>C75,\"OBS! OVER MAKSNIVÅ\",\"\"))","v":{"$error":"#DIV/0!"}}]
[null,"Andre midler vedlikehold",{"$f":"IF(C5=2,C74,IF(AND(C5=1,C74>=C75),C74-C75,0))","v":{"$error":"#VALUE!"}},"kr",{"$f":"IF($C$76>$C$74,\"OBS! OVER BEHOVET FOR VEDLIKEHOLD\",\"\")","v":{"$error":"#DIV/0!"}}]
[null,"Skattefriandel av skogfond",0.85]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Anleggskostnadene","Vei","Vedlikehold","Sum"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"C20","v":0},{"$f":"C24*O71","v":{"$error":"#VALUE!"}},{"$f":"SUM(L86:M86)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Før tilskudd","Etter tilskudd","Etter tilskudd og skogfond"]
[null,{"$f":"Avansert!B83","v":"Sist oppdatert: 06.10.2015"},null,null,null,null,null,null,null,null,"Nåverdi innsparing",{"$f":"W65+P68+R71","v":{"$error":"#N/A"}},{"$f":"L88","v":{"$error":"#N/A"}},{"$f":"L88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Nåverdi kostnader",{"$f":"N86","v":{"$error":"#VALUE!"}},{"$f":"(L86*(1-C22))+M86","v":{"$error":"#VALUE!"}},{"$f":"(L86*N97)+M86","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,"Kapitalverdi",{"$f":"L88-L89","v":{"$error":"#N/A"}},{"$f":"M88-M89","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N92","v":0},{"$f":"C20","v":0},"A","M77"]
[null,null,null,null,null,null,null,null,null,null,"Tilskudd",null,{"$f":"100*N93","v":0},{"$f":"C22","v":0},"T","M78"]
[null,null,null,null,null,null,null,null,null,null,"Skogfond",null,85,0.85,"k","M79"]
[null,null,null,null,null,null,null,null,null,null,"Marginal skattesats:",null,{"$f":"100*N95","v":0},{"$f":"C25","v":0},"s","M80"]
[null,null,null,null,null,null,null,null,null,null,"Faktor",null,{"$f":"((M93/100)+((M94/100*(1-(M93/100))*M95/100)/(1-(M95/100))))","v":0},{"$f":"N92*N95+N92*N94*N95+N92*N93*(1-N95*(1+N94))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M92*M96","v":0},{"$f":"(N92-N96)/N92","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Skoghåndbok"]

{"sheet":"VedleggEnkel","index":4,"n_rows":54,"n_cols":30,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"VEDLEGG TIL LØNNSOMHETSBEREGNING FOR SKOGVEI"]
[]
[]
[]
[]
[null,"Til:"]
[]
[null,"Søkerens navn:"]
[]
[null,"Adresse:"]
[]
[null,"Veiens navn:",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Planlegger:",null,null,null,""]
[]
[null,"FORUTSETNINGER"]
[]
[null,"Kalkulasjonsrentefot:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!C21","v":0},null,null,"Årlig volumtilvekst:",null,null,null,null,null,null,{"$f":"Enkel!C68","v":0.04}]
[]
[null,"Direkte statstilskudd:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!C22","v":0},null,null,"Uttak (m3) i hogstklasse lll:",null,null,null,null,null,null,{"$f":"Enkel!C9","v":0},"m3"]
[]
[null,"Marginal skattesats:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!C25","v":0},null,null,"Uttak (m3) i hogstklasse lV-V:",null,null,null,null,null,null,{"$f":"Enkel!E9+Enkel!G9","v":0},"m3"]
[]
[null,"Avskrivningstid:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!D26","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosentvis fordeling"]
[null,"Fordeling avvirkningskvantum:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Periode",null,null,null,"  Tidsrom",null,null,null,"H.kl. III",null,null,"H.kl. IV",null,"H.kl. IV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"  0 - 5","år",null,null,{"$f":"Enkel!C12","v":0},null,null,{"$f":"Enkel!E12","v":0},null,{"$f":"Enkel!G12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"  5 - 10","år",null,null,{"$f":"Enkel!C13","v":0},null,null,{"$f":"Enkel!E13","v":0},null,{"$f":"Enkel!G13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"over 10","år",null,null,{"$f":"Enkel!C14","v":0},null,null,{"$f":"Enkel!E14","v":0},null,{"$f":"Enkel!G14","v":0}]
[]
[null,"LØNNSOMHET"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før tilskudd og skogfond",null,null,null,null,"                           Etter tilskudd og skogfond"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      kr",null,"kr/m3",null,null,null,null,"Totalt (kr)",null,"kr/m3"]
[null,"Nåverdien innsparinger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!C30","v":{"$error":"#N/A"}},null,{"$f":"Enkel!C31","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"Enkel!G30","v":{"$error":"#N/A"}},null,{"$f":"Enkel!G31","v":{"$error":"#N/A"}}]
[null,"Nåverdi kostnader:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!C32","v":{"$error":"#VALUE!"}},null,{"$f":"Enkel!C33","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"Enkel!G32","v":{"$error":"#VALUE!"}},null,{"$f":"Enkel!G33","v":{"$error":"#VALUE!"}}]
[null,"Kapitalverdi:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Enkel!C34","v":{"$error":"#N/A"}},null,{"$f":"Enkel!C35","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"Enkel!G34","v":{"$error":"#N/A"}},null,{"$f":"Enkel!G35","v":{"$error":"#N/A"}}]
[]
[]
[null,"KOMMENTARER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sted/dato:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underskrift:"]

{"sheet":"ForutsetningEnkel","index":5,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,1,1,7]]}
[]
[null,"Forutsetninger i den enkle lønnsomhetsberegningen"]
[]
[null,"Andel utilgjeng uten vei",0]
[null,"Jakt, fiske, friluftsliv o.a.",0,"kr/år"]
[null,null,"Sagtømmer",null,"Massevirke"]
[null,"Tømmerpriser",500,"kr/m3",200,"kr/m3"]
[null,"Driftspriser","Hogst",null,"Utkjøring",null,"Sum"]
[null,"Slutthogst",60,"kr/m3",60,"kr/m3",120,"kr/m3"]
[null,"Tynning",90,"kr/m3",100,"kr/m3",190,"kr/m3"]
[null,null,"Planting",null,"Rydding",null,"Tynning"]
[null,"Skogkultur - andel",0.3,null,0.1,null,0.2]
[]
[null,null,"planter/dag",null,"planter/daa",null,"kr/time"]
[null,"Planting",1000,null,250,null,400]
[]
[null,null,"daa/dag",null,"kr/time"]
[null,"Rydding",7,null,450]
[]
[null,"Hogst - prosentandel","III",null,"IV",null,"V"]
[null,"Hogstmaskin",1,null,1,null,1]
[null,"Motorsag",0,null,0,null,0]
[]
[null,"Hogst - produktivitet","m3/dag",null,"kr/time"]
[null,"Hogstmaskin",150,null,1200]
[null,"Motorsag",15,null,450]
[]
[null,"Utkjøring - prosentandel","III",null,"IV",null,"V"]
[null,"Lassbærer",1,null,1,null,1]
[null,"Stammelunner",0,null,0,null,0]
[null,"Traktor",0,null,0,null,0]
[null,"Annet ",0,null,0,null,0]
[null,null,0,"kr/m3",0,"kr/m3",0,"kr/m3"]
[null,"Utkjøring - produktivitet","m3/lass",null,"kr/time"]
[null,"Lassbærer",15,null,1000]
[null,"Stammelunner",5,null,600]
[null,"Traktor",3.5,null,500]
[]
[null,"Årlig tilvekst i skogen",0.04]
[null,"Bompenger",0,"kr/år"]
[null,"Skogfond utnyttes maksimalt"]
[null,"Skattefriandel av skogfond",0.85]
[]
[null,null,null,null,""]
[null,null,null,null,""]
[]
[null,null,null,null,""]
[null,null,null,null,""]

{"sheet":"Grunndata","index":6,"n_rows":57,"n_cols":25,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[null,"Korreksjonsfaktor",null,null,null,null,"Faktorer",null,null,null,"Terrengkjøring  G15-min/m3ub/100m"]
[null,null,"Helning",null,null,null,"Overflate","Helning",null,null,null,"Helning"]
["Overflate",1,2,3,4,1,1.1000000000000001,1.0009999999999999,"m3ub/lass","Overflate",1,2,3,4]
[1,{"$f":"G3*$H$3","v":1.1011},{"$f":"G3*$H$4","v":1.1121000000000001},{"$f":"G3*$H$5","v":1.1341000000000001},{"$f":"G3*$H$6","v":1.1847000000000001},2,1.2,1.0109999999999999,{"$f":"Avansert!C42","v":0},1,{"$f":"216/G11/$I$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2,{"$f":"G4*$H$3","v":1.2011999999999998},{"$f":"G4*$H$4","v":1.2131999999999998},{"$f":"G4*$H$5","v":1.2371999999999999},{"$f":"G4*$H$6","v":1.2924},3,1.35,1.0309999999999999,null,2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,{"$f":"G5*$H$3","v":1.3513500000000001},{"$f":"G5*$H$4","v":1.3648499999999999},{"$f":"G5*$H$5","v":1.39185},{"$f":"G5*$H$6","v":1.4539500000000001},4,1.5,1.077,null,3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"G6*$H$3","v":1.5014999999999998},{"$f":"G6*$H$4","v":1.5164999999999997},{"$f":"G6*$H$5","v":1.5465},{"$f":"G6*$H$6","v":1.6154999999999999},null,null,null,null,4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ganghastigher",null,"min/100m",null,"    Terrengkjøring  m/min- lassbærer",null,null,null,null,"    Terrengkjøring  m/min- stammel./traktor"]
[null,null,"Helning",null,null,null,null,"Helning",null,null,null,null,"Helning"]
["Overflate",1,2,3,4,"Overflate",1,2,3,4,"Overflate",1,2,3,4]
[1,3,{"$f":"B11*1.2","v":3.5999999999999996},{"$f":"B11*1.3","v":3.9000000000000004},{"$f":"B11*1.4","v":4.1999999999999993},1,65,63,57,42,1,100,{"$f":"H11/$G$11*$L$11","v":96.92307692307692},{"$f":"I11/$G$11*$L$11","v":87.692307692307693},64.615384615384613]
[2,3.8,{"$f":"B12*1.2","v":4.5599999999999996},{"$f":"B12*1.3","v":4.9399999999999995},{"$f":"B12*1.4","v":5.3199999999999994},2,58,53,47,33,2,{"$f":"G12/$G$11*$L$11","v":89.230769230769241},{"$f":"H12/$G$11*$L$11","v":81.538461538461533},72.307692307692307,50.769230769230766]
[3,4.5999999999999996,{"$f":"B13*1.2","v":5.52},{"$f":"B13*1.3","v":5.9799999999999995},{"$f":"B13*1.4","v":6.4399999999999995},3,50,45,37,28,3,{"$f":"G13/$G$11*$L$11","v":76.923076923076934},{"$f":"H13/$G$11*$L$11","v":69.230769230769226},56.92307692307692,43.07692307692308]
[4,5.4,{"$f":"B14*1.2","v":6.48},{"$f":"B14*1.3","v":7.0200000000000005},{"$f":"B14*1.4","v":7.56},4,38,35,32,23,4,{"$f":"G14/$G$11*$L$11","v":58.461538461538467},{"$f":"H14/$G$11*$L$11","v":53.846153846153847},49.230769230769234,35.384615384615387]
[]
[null,null,null,null,null,"min per 100 meter tilsvarer 200 meter reel terrengtransport"]
[]
[null,null,null,"Lassbærer",null,null,null,null,null,"Stammel./traktor",null,"Gangtid",null,"Lassbærer",null,"Stammel./traktor"]
[null,"Gangtid",null,"Terrengtransport",null,null,"Korreksjonsfaktor",null,null,"Terrengtransport",null,"Traktorvei",null,"Traktorvei",null,"Traktorvei"]
[null,"min/100m",null,"min/m3/100m",null,"min/100m",null,null,null,"min/m3/100m","min/100m","min/100m","km/t","min/100m","km/t","min/100m","km/t"]
[11,{"$f":"B11","v":3},11,{"$f":"216/G11/$I$4","v":{"$error":"#DIV/0!"}},11,{"$f":"D21*$I$4","v":{"$error":"#DIV/0!"}},11,{"$f":"G3*$H$3","v":1.1011},11,null,{"$f":"216/L11","v":2.16},{"$f":"((100/(M21/3.6))/60)*2","v":2.4},5,{"$f":"((100/(O21/3.6))/60)*2","v":3},4,{"$f":"((100/(Q21/3.6))/60)*2","v":2.0000000000000004},6]
[12,{"$f":"B12","v":3.8},12,{"$f":"216/G12/$I$4","v":{"$error":"#DIV/0!"}},12,{"$error":"#DIV/0!"},12,{"$f":"G4*$H$3","v":1.2011999999999998},12,null,{"$f":"216/L12","v":2.4206896551724135}]
[13,{"$f":"B13","v":4.5999999999999996},13,{"$f":"216/G13/$I$4","v":{"$error":"#DIV/0!"}},13,{"$error":"#DIV/0!"},13,{"$f":"G5*$H$3","v":1.3513500000000001},13,null,{"$f":"216/L13","v":2.8079999999999994}]
[14,{"$f":"B14","v":5.4},14,{"$f":"216/G14/$I$4","v":{"$error":"#DIV/0!"}},14,{"$error":"#DIV/0!"},14,{"$f":"G6*$H$3","v":1.5014999999999998},14,null,{"$f":"216/L14","v":3.6947368421052627}]
[21,{"$f":"B21*1.2","v":3.5999999999999996},21,{"$f":"216/H11/$I$4","v":{"$error":"#DIV/0!"}},21,{"$error":"#DIV/0!"},21,{"$f":"G3*$H$4","v":1.1121000000000001},21,null,{"$f":"216/M11","v":2.2285714285714286}]
[22,{"$f":"B22*1.2","v":4.5599999999999996},22,{"$f":"216/H12/$I$4","v":{"$error":"#DIV/0!"}},22,{"$error":"#DIV/0!"},22,{"$f":"G4*$H$4","v":1.2131999999999998},22,null,{"$f":"216/M12","v":2.6490566037735852}]
[23,{"$f":"B23*1.2","v":5.52},23,{"$f":"216/H13/$I$4","v":{"$error":"#DIV/0!"}},23,{"$error":"#DIV/0!"},23,{"$f":"G5*$H$4","v":1.3648499999999999},23,null,{"$f":"216/M13","v":3.12}]
[24,{"$f":"B24*1.2","v":6.48},24,{"$f":"216/H14/$I$4","v":{"$error":"#DIV/0!"}},24,{"$error":"#DIV/0!"},24,{"$f":"G6*$H$4","v":1.5164999999999997},24,null,{"$f":"216/M14","v":4.0114285714285716}]
[31,{"$f":"B21*1.3","v":3.9000000000000004},31,{"$f":"216/I11/$I$4","v":{"$error":"#DIV/0!"}},31,{"$error":"#DIV/0!"},31,{"$f":"G3*$H$5","v":1.1341000000000001},31,null,{"$f":"216/N11","v":2.4631578947368422}]
[32,{"$f":"B22*1.3","v":4.9399999999999995},32,{"$f":"216/I12/$I$4","v":{"$error":"#DIV/0!"}},32,{"$error":"#DIV/0!"},32,{"$f":"G4*$H$5","v":1.2371999999999999},32,null,{"$f":"216/N12","v":2.9872340425531916}]
[33,{"$f":"B23*1.3","v":5.9799999999999995},33,{"$f":"216/I13/$I$4","v":{"$error":"#DIV/0!"}},33,{"$error":"#DIV/0!"},33,{"$f":"G5*$H$5","v":1.39185},33,null,{"$f":"216/N13","v":3.7945945945945949}]
[34,{"$f":"B24*1.3","v":7.0200000000000005},34,{"$f":"216/I14/$I$4","v":{"$error":"#DIV/0!"}},34,{"$error":"#DIV/0!"},34,{"$f":"G6*$H$5","v":1.5465},34,null,{"$f":"216/N14","v":4.3875000000000002},null,{"$f":"100/B21","v":33.333333333333336},{"$f":"100/B25","v":27.777777777777782},{"$f":"100/B29","v":25.641025641025639},{"$f":"100/B33","v":23.809523809523814},null,null,null,null,null,null,null,null," "]
[41,{"$f":"B21*1.4","v":4.1999999999999993},41,{"$f":"216/J11/$I$4","v":{"$error":"#DIV/0!"}},41,{"$error":"#DIV/0!"},41,{"$f":"G3*$H$6","v":1.1847000000000001},41,null,{"$f":"216/O11","v":3.342857142857143},null,{"$f":"100/B22","v":26.315789473684212},{"$f":"100/B26","v":21.92982456140351},{"$f":"100/B30","v":20.242914979757089},{"$f":"100/B34","v":18.796992481203009}]
[42,{"$f":"B22*1.4","v":5.3199999999999994},42,{"$f":"216/J12/$I$4","v":{"$error":"#DIV/0!"}},42,{"$error":"#DIV/0!"},42,{"$f":"G4*$H$6","v":1.2924},42,null,{"$f":"216/O12","v":4.2545454545454549},null,{"$f":"100/B23","v":21.739130434782609},{"$f":"100/B27","v":18.115942028985508},{"$f":"100/B31","v":16.722408026755854},{"$f":"100/B35","v":15.527950310559007}]
[43,{"$f":"B23*1.4","v":6.4399999999999995},43,{"$f":"216/J13/$I$4","v":{"$error":"#DIV/0!"}},43,{"$error":"#DIV/0!"},43,{"$f":"G5*$H$6","v":1.4539500000000001},43,null,{"$f":"216/O13","v":5.0142857142857142},null,{"$f":"100/B24","v":18.518518518518519},{"$f":"100/B28","v":15.432098765432098},{"$f":"100/B32","v":14.245014245014245},{"$f":"100/B36","v":13.227513227513228}]
[44,{"$f":"B24*1.4","v":7.56},44,{"$f":"216/J14/$I$4","v":{"$error":"#DIV/0!"}},44,{"$error":"#DIV/0!"},44,{"$f":"G6*$H$6","v":1.6154999999999999},44,null,{"$f":"216/O14","v":6.1043478260869559}]
[66,{"$f":"L21","v":2.4},66,null,null,{"$f":"N21","v":3},66,1.1000000000000001,66,null,{"$f":"P21","v":2.0000000000000004}]
[]
[null,null,"Lassbærer/hogstm",null,"Stammel/trakt",null,"Gangtid"]
[null,null,"min/100m",null,"min/100m",null,"min/100m"]
[null,11,{"$f":"F21","v":{"$error":"#DIV/0!"}},11,{"$f":"K21","v":2.16},11,{"$f":"B21","v":3}]
[null,12,{"$f":"F22","v":{"$error":"#DIV/0!"}},12,2.4206896551724135,12,3.8]
[null,13,{"$error":"#DIV/0!"},13,2.8079999999999994,13,4.5999999999999996]
[null,14,{"$error":"#DIV/0!"},14,3.6947368421052627,14,5.4]
[null,21,{"$error":"#DIV/0!"},21,2.2285714285714286,21,3.5999999999999996]
[null,22,{"$error":"#DIV/0!"},22,2.6490566037735852,22,4.5599999999999996]
[null,23,{"$error":"#DIV/0!"},23,3.12,23,5.52]
[null,24,{"$error":"#DIV/0!"},24,4.0114285714285716,24,6.48]
[null,31,{"$error":"#DIV/0!"},31,2.4631578947368422,31,3.9000000000000004]
[null,32,{"$error":"#DIV/0!"},32,2.9872340425531916,32,4.9399999999999995]
[null,33,{"$error":"#DIV/0!"},33,3.7945945945945949,33,5.9799999999999995]
[null,34,{"$error":"#DIV/0!"},34,4.3875000000000002,34,7.0200000000000005]
[null,41,{"$error":"#DIV/0!"},41,3.342857142857143,41,4.1999999999999993]
[null,42,{"$error":"#DIV/0!"},42,4.2545454545454549,42,5.3199999999999994]
[null,43,{"$error":"#DIV/0!"},43,5.0142857142857142,43,6.4399999999999995]
[null,44,{"$error":"#DIV/0!"},44,6.1043478260869559,44,7.56]
[null,66,3,66,2.0000000000000004,66,2.4]

{"sheet":"GrunndataEnkel","index":7,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[null,"Korreksjonsfaktor",null,null,null,null,"Faktorer",null,null,null,"Terrengkjøring  G15-min/m3ub/100m"]
[null,null,"Helning",null,null,null,"Overflate","Helning",null,null,null,"Helning"]
["Overflate",1,2,3,4,1,1.1000000000000001,1.0009999999999999,"m3ub/lass","Overflate",1,2,3,4]
[1,{"$f":"G3*$H$3","v":1.1011},{"$f":"G3*$H$4","v":1.1121000000000001},{"$f":"G3*$H$5","v":1.1341000000000001},{"$f":"G3*$H$6","v":1.1847000000000001},2,1.2,1.0109999999999999,15,1,{"$f":"216/G11/$I$4","v":0.22153846153846155},0.22857142857142856,0.25263157894736843,0.34285714285714286]
[2,{"$f":"G4*$H$3","v":1.2011999999999998},{"$f":"G4*$H$4","v":1.2131999999999998},{"$f":"G4*$H$5","v":1.2371999999999999},{"$f":"G4*$H$6","v":1.2924},3,1.35,1.0309999999999999,null,2,0.24827586206896551,0.27169811320754716,0.30638297872340431,0.4363636363636364]
[3,{"$f":"G5*$H$3","v":1.3513500000000001},{"$f":"G5*$H$4","v":1.3648499999999999},{"$f":"G5*$H$5","v":1.39185},{"$f":"G5*$H$6","v":1.4539500000000001},4,1.5,1.077,null,3,0.28800000000000003,0.32,0.38918918918918916,0.51428571428571435]
[4,{"$f":"G6*$H$3","v":1.5014999999999998},{"$f":"G6*$H$4","v":1.5164999999999997},{"$f":"G6*$H$5","v":1.5465},{"$f":"G6*$H$6","v":1.6154999999999999},null,null,null,null,4,0.37894736842105264,0.41142857142857142,0.45,0.62608695652173918]
[null,"Ganghastigher",null,"min/100m",null,"    Terrengkjøring  m/min- lassbærer",null,null,null,null,"    Terrengkjøring  m/min- stammel./traktor"]
[null,null,"Helning",null,null,null,null,"Helning",null,null,null,null,"Helning"]
["Overflate",1,2,3,4,"Overflate",1,2,3,4,"Overflate",1,2,3,4]
[1,3,{"$f":"B11*1.2","v":3.5999999999999996},{"$f":"B11*1.3","v":3.9000000000000004},{"$f":"B11*1.4","v":4.1999999999999993},1,65,63,57,42,1,100,{"$f":"H11/$G$11*$L$11","v":96.92307692307692},{"$f":"I11/$G$11*$L$11","v":87.692307692307693},64.615384615384613]
[2,3.8,{"$f":"B12*1.2","v":4.5599999999999996},{"$f":"B12*1.3","v":4.9399999999999995},{"$f":"B12*1.4","v":5.3199999999999994},2,58,53,47,33,2,{"$f":"G12/$G$11*$L$11","v":89.230769230769241},{"$f":"H12/$G$11*$L$11","v":81.538461538461533},72.307692307692307,50.769230769230766]
[3,4.5999999999999996,{"$f":"B13*1.2","v":5.52},{"$f":"B13*1.3","v":5.9799999999999995},{"$f":"B13*1.4","v":6.4399999999999995},3,50,45,37,28,3,{"$f":"G13/$G$11*$L$11","v":76.923076923076934},{"$f":"H13/$G$11*$L$11","v":69.230769230769226},56.92307692307692,43.07692307692308]
[4,5.4,{"$f":"B14*1.2","v":6.48},{"$f":"B14*1.3","v":7.0200000000000005},{"$f":"B14*1.4","v":7.56},4,38,35,32,23,4,{"$f":"G14/$G$11*$L$11","v":58.461538461538467},{"$f":"H14/$G$11*$L$11","v":53.846153846153847},49.230769230769234,35.384615384615387]
[]
[null,null,null,null,null,"min per 100 meter tilsvarer 200 meter reel terrengtransport"]
[]
[null,null,null,"Lassbærer",null,null,null,null,null,"Stammel./traktor",null,"Gangtid",null,"Lassbærer",null,"Stammel./traktor"]
[null,"Gangtid",null,"Terrengtransport",null,null,"Korreksjonsfaktor",null,null,"Terrengtransport",null,"Traktorvei",null,"Traktorvei",null,"Traktorvei"]
[null,"min/100m",null,"min/m3/100m",null,"min/100m",null,null,null,"min/m3/100m","min/100m","min/100m","km/t","min/100m","km/t","min/100m","km/t"]
[11,{"$f":"B11","v":3},11,{"$f":"216/G11/$I$4","v":0.22153846153846155},11,{"$f":"D21*$I$4","v":3.3230769230769233},11,{"$f":"G3*$H$3","v":1.1011},11,null,{"$f":"216/L11","v":2.16},{"$f":"((100/(M21/3.6))/60)*2","v":2.4},5,{"$f":"((100/(O21/3.6))/60)*2","v":3},4,{"$f":"((100/(Q21/3.6))/60)*2","v":2.0000000000000004},6]
[12,{"$f":"B12","v":3.8},12,{"$f":"216/G12/$I$4","v":0.24827586206896551},12,3.7241379310344827,12,{"$f":"G4*$H$3","v":1.2011999999999998},12,null,{"$f":"216/L12","v":2.4206896551724135}]
[13,{"$f":"B13","v":4.5999999999999996},13,{"$f":"216/G13/$I$4","v":0.28800000000000003},13,4.32,13,{"$f":"G5*$H$3","v":1.3513500000000001},13,null,{"$f":"216/L13","v":2.8079999999999994}]
[14,{"$f":"B14","v":5.4},14,{"$f":"216/G14/$I$4","v":0.37894736842105264},14,5.6842105263157894,14,{"$f":"G6*$H$3","v":1.5014999999999998},14,null,{"$f":"216/L14","v":3.6947368421052627}]
[21,{"$f":"B21*1.2","v":3.5999999999999996},21,{"$f":"216/H11/$I$4","v":0.22857142857142856},21,3.4285714285714284,21,{"$f":"G3*$H$4","v":1.1121000000000001},21,null,{"$f":"216/M11","v":2.2285714285714286}]
[22,{"$f":"B22*1.2","v":4.5599999999999996},22,{"$f":"216/H12/$I$4","v":0.27169811320754716},22,4.0754716981132075,22,{"$f":"G4*$H$4","v":1.2131999999999998},22,null,{"$f":"216/M12","v":2.6490566037735852}]
[23,{"$f":"B23*1.2","v":5.52},23,{"$f":"216/H13/$I$4","v":0.32},23,4.8,23,{"$f":"G5*$H$4","v":1.3648499999999999},23,null,{"$f":"216/M13","v":3.12}]
[24,{"$f":"B24*1.2","v":6.48},24,{"$f":"216/H14/$I$4","v":0.41142857142857142},24,6.1714285714285717,24,{"$f":"G6*$H$4","v":1.5164999999999997},24,null,{"$f":"216/M14","v":4.0114285714285716}]
[31,{"$f":"B21*1.3","v":3.9000000000000004},31,{"$f":"216/I11/$I$4","v":0.25263157894736843},31,3.7894736842105265,31,{"$f":"G3*$H$5","v":1.1341000000000001},31,null,{"$f":"216/N11","v":2.4631578947368422}]
[32,{"$f":"B22*1.3","v":4.9399999999999995},32,{"$f":"216/I12/$I$4","v":0.30638297872340431},32,4.5957446808510642,32,{"$f":"G4*$H$5","v":1.2371999999999999},32,null,{"$f":"216/N12","v":2.9872340425531916}]
[33,{"$f":"B23*1.3","v":5.9799999999999995},33,{"$f":"216/I13/$I$4","v":0.38918918918918916},33,5.8378378378378377,33,{"$f":"G5*$H$5","v":1.39185},33,null,{"$f":"216/N13","v":3.7945945945945949}]
[34,{"$f":"B24*1.3","v":7.0200000000000005},34,{"$f":"216/I14/$I$4","v":0.45},34,6.75,34,{"$f":"G6*$H$5","v":1.5465},34,null,{"$f":"216/N14","v":4.3875000000000002},null,{"$f":"100/B21","v":33.333333333333336},{"$f":"100/B25","v":27.777777777777782},{"$f":"100/B29","v":25.641025641025639},{"$f":"100/B33","v":23.809523809523814}]
[41,{"$f":"B21*1.4","v":4.1999999999999993},41,{"$f":"216/J11/$I$4","v":0.34285714285714286},41,5.1428571428571432,41,{"$f":"G3*$H$6","v":1.1847000000000001},41,null,{"$f":"216/O11","v":3.342857142857143},null,{"$f":"100/B22","v":26.315789473684212},{"$f":"100/B26","v":21.92982456140351},{"$f":"100/B30","v":20.242914979757089},{"$f":"100/B34","v":18.796992481203009}]
[42,{"$f":"B22*1.4","v":5.3199999999999994},42,{"$f":"216/J12/$I$4","v":0.4363636363636364},42,6.5454545454545459,42,{"$f":"G4*$H$6","v":1.2924},42,null,{"$f":"216/O12","v":4.2545454545454549},null,{"$f":"100/B23","v":21.739130434782609},{"$f":"100/B27","v":18.115942028985508},{"$f":"100/B31","v":16.722408026755854},{"$f":"100/B35","v":15.527950310559007}]
[43,{"$f":"B23*1.4","v":6.4399999999999995},43,{"$f":"216/J13/$I$4","v":0.51428571428571435},43,7.7142857142857153,43,{"$f":"G5*$H$6","v":1.4539500000000001},43,null,{"$f":"216/O13","v":5.0142857142857142},null,{"$f":"100/B24","v":18.518518518518519},{"$f":"100/B28","v":15.432098765432098},{"$f":"100/B32","v":14.245014245014245},{"$f":"100/B36","v":13.227513227513228}]
[44,{"$f":"B24*1.4","v":7.56},44,{"$f":"216/J14/$I$4","v":0.62608695652173918},44,9.3913043478260878,44,{"$f":"G6*$H$6","v":1.6154999999999999},44,null,{"$f":"216/O14","v":6.1043478260869559}]
[66,{"$f":"L21","v":2.4},66,null,null,{"$f":"N21","v":3},66,1.1000000000000001,66,null,{"$f":"P21","v":2.0000000000000004}]
[]
[null,null,"Lassbærer/hogstm",null,"Stammel/trakt",null,"Gangtid"]
[null,null,"min/100m",null,"min/100m",null,"min/100m"]
[null,11,{"$f":"F21","v":3.3230769230769233},11,{"$f":"K21","v":2.16},11,{"$f":"B21","v":3}]
[null,12,{"$f":"F22","v":3.7241379310344827},12,2.4206896551724135,12,3.8]
[null,13,4.32,13,2.8079999999999994,13,4.5999999999999996]
[null,14,5.6842105263157894,14,3.6947368421052627,14,5.4]
[null,21,3.4285714285714284,21,2.2285714285714286,21,3.5999999999999996]
[null,22,4.0754716981132075,22,2.6490566037735852,22,4.5599999999999996]
[null,23,4.8,23,3.12,23,5.52]
[null,24,6.1714285714285717,24,4.0114285714285716,24,6.48]
[null,31,3.7894736842105265,31,2.4631578947368422,31,3.9000000000000004]
[null,32,4.5957446808510642,32,2.9872340425531916,32,4.9399999999999995]
[null,33,5.8378378378378377,33,3.7945945945945949,33,5.9799999999999995]
[null,34,6.75,34,4.3875000000000002,34,7.0200000000000005]
[null,41,5.1428571428571432,41,3.342857142857143,41,4.1999999999999993]
[null,42,6.5454545454545459,42,4.2545454545454549,42,5.3199999999999994]
[null,43,7.7142857142857153,43,5.0142857142857142,43,6.4399999999999995]
[null,44,9.3913043478260878,44,6.1043478260869559,44,7.56]
[null,66,3,66,2.0000000000000004,66,2.4]